{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Inputs","Calculations","Main page","MFS calculator","net worth calculator"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Inputs","index":0,"n_rows":12,"n_cols":22,"rows_kept":12,"cut":false,"hidden":false,"merged":[[0,2,0,3],[0,5,0,6],[1,0,11,0],[3,5,3,6]]}
[null,null,"Loan & General Info",null,null,"Personal Info",null,null,"Income Info* (student loan servicers use income on specific tax forms to determine your payments)","You","Spouse",null,null,null,null,2,"yes"]
[null,null,{"$f":"IF(P1=3,\"Your Student Loan Balance\",\"Spouse 1 Student Loan Balance (List Higher Debt First)\")","v":"Spouse 1 Student Loan Balance (List Higher Debt First)"},50000,null,"Current Family size (Include any children on the way)",4,null,"Expected 2023 AGI (what you think you'll make in 2023)",50000,50000,null,null,null,null,null,"no",null,null,{"$f":"J2+K2","v":100000},{"$f":"IF(K2=\"\",T2,T2/2)","v":50000},{"$f":"IF(K2=\"\",\"\",U2)","v":50000}]
[null,null,{"$f":"IF(P1=3,\"\",\"Spouse 2 Student Loan Balance (List Lower Debt Here, if applicable)\")","v":"Spouse 2 Student Loan Balance (List Lower Debt Here, if applicable)"},50000,null,"Tax Filing Status when Married",null,null,"Expected 2024 AGI",{"$f":"J2*1.03","v":51500},{"$f":"K2*1.03","v":51500},null,null,null,null,null,null,null,null,103000,51500,51500]
[null,null,"Average interest rate",0.06,null,{"$f":"IF(P1=2,\"*Filing separately can cost thousands in tax penalties not estimated here. Consult SLP and your CPA\",\"\")","v":"*Filing separately can cost thousands in tax penalties not estimated here. Consult SLP and your CPA"},null,null,"Expected 2025 AGI",{"$f":"J3*1.03","v":53045},{"$f":"K3*1.03","v":53045},null,null,null,null,null,null,null,null,106090,53045,53045]
[null,null,"Inflation Rate Assumption ",0.03,null,"Kids Born in Future Years (if N/A leave blank)","Enter Year of Birth",null,"Expected 2026 AGI",54636.35,{"$f":"K4*1.03","v":54636.35},null,null,null,null,null,null,null,null,109272.7,54636.35,54636.35]
[null,null,"Paying Loan since what year?",2024,null,"Child 1",null,null,"Expected 2027 AGI",56275.440499999997,{"$f":"K5*1.03","v":56275.440499999997},null,null,null,null,null,null,null,null,112550.88099999999,56275.440499999997,56275.440499999997]
[null,null,"Do you work for a not-for-profit or govt employer?","yes",null,"Child 2",null,null,"Expected 2028 AGI",57963.703714999996,{"$f":"K6*1.03","v":57963.703714999996},null,null,null,null,null,null,null,null,115927.40742999999,57963.703714999996,57963.703714999996]
[null,null,"Borrowed before Oct. 1, 2007?","no",null,"Child 3",null,null,"Expected 2029 AGI",59702.614826450001,{"$f":"K7*1.03","v":59702.614826450001},null,null,null,null,null,null,null,null,119405.2296529,59702.614826450001,59702.614826450001]
[null,null,"What Percent (%) of your loans are from grad school?",1,null,"Child 4",null,null,"Expected 2030 AGI",61493.693271243501,{"$f":"K8*1.03","v":61493.693271243501},null,null,null,null,null,null,null,null,122987.386542487,61493.693271243501,61493.693271243501]
[null,null,null,null,null,null,null,null,"Expected 2031 AGI",63338.504069380804,{"$f":"K9*1.03","v":63338.504069380804},null,null,null,null,null,null,null,null,126677.00813876161,63338.504069380804,63338.504069380804]
[null,null,"© 2016-2023 Student Loan Planner, LLC. \nFor personal and noncommercial use only",null,null,null,null,null,"Expected 2032 AGI",65238.659191462233,{"$f":"K10*1.03","v":65238.659191462233},null,null,null,null,null,null,null,null,130477.31838292447,65238.659191462233,65238.659191462233]
[null,null,null,null,null,null,null,null,"Salary Growth Rate % after that",0.03,0.03]

{"sheet":"Calculations","index":1,"n_rows":32,"n_cols":137,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["Year","Total Household Discretionary Income OLD REPAYE","Total Household Discretionary Income Single or Married Filing Joint PAYE, New IBR, and Old IBR","Total Household Discretionary Income Married Filing Separate PAYE, New IBR, and Old IBR spouse 1","Total Household Discretionary Income Married Filing Separate PAYE, Old IBR, and New IBR spouse 2","Total Household Discretionary Income Single or Married Filing Joint New REPAYE","Total Household Discretionary Income Married Filing Separate New REPAYE spouse 1","Total Household Discretionary Income Married Filing Separate New REPAYE spouse 2","Monthly Payment under existing Old REPAYE (you)","Monthly Payment under           old IBR (you)","Monthly Payment under PAYE / New IBR (You)","\n Monthly Payment under \nSAVE \n(You)","Monthly Payment under      Private Refinancing \n(you)","Monthly Payment under existing Old REPAYE (spouse)","Monthly Payment under           old IBR (spouse)","Monthly Payment under      PAYE / New IBR (spouse)","\n Monthly Payment under \n SAVE (Spouse)","Monthly Payment under      Private Refinancing (spouse)","Monthly Payment under \nOld REPAYE (TOTAL)","Monthly Payment under \nOld IBR (TOTAL)","Monthly Payment under      PAYE / New IBR (TOTAL)","Monthly Payment under \nSAVE \nTOTAL","\n Monthly Payment under \n Private Refinancing TOTAL","\n Monthly Payment under \nStandard 10 Year TOTAL","PAYE / IBR Cap under Standard 10 Year","PAYE / IBR Cap under Standard 10 Year","Total Owed under Old REPAYE","Total Owed under \nold IBR","Total Owed under \nPAYE","Total Owed under \nSAVE","Total Owed under Private Refinancing","Total Owed under Standard","Annual Interest Charge Old REPAYE","Annual  Interest Charge \nold IBR","Annual Interest Charge PAYE / New IBR","Annual  Interest Charge \nSAVE","Annual Interest Charge Private Refinancing","Annual Interest Charge Standard","Effective Interest Rate Old REPAYE","Effective Interest Rate Old IBR","Effective Interest Rate Old PAYE / New IBR","Effective Interest Rate  SAVE","Effective Interest Rate Refinancing","Effective Interest Rate Standard","Yearly Payment under Old REPAYE","Yearly  Payment under           old IBR","Yearly Payment under      PAYE","Yearly  Payment under            SAVE","Yearly Payment under Private Refinancing","Yearly Payment under Standard","Monthly PAYE / New IBR MFJ Spouse 1","Monthly PAYE / New IBR MFS Spouse 1","Monthly PAYE / New IBR MFJ Spouse 2","Monthly PAYE / New IBR MFS Spouse 2","Monthly  SAVE MFJ Spouse 1","Monthly SAVE MFS Spouse 1","Monthly  SAVE MFJ Spouse 2","Monthly\n SAVE MFS Spouse 2","Total New IBR / PAYE MFJ","Total SAVE MFJ","Total New IBR / PAYE MFS","Total New REPAYE / SAVE MFS","Monthly Difference Filing Separate \nNEW IBR / PAYE (student loans only)","Monthly Difference Filing Separate \nSAVE (student loans only)","Monthly extra tax cost of filing separate instead of joint)** (estimated)","Annual Savings from filing separate on NEW IBR / PAYE (green) or cost (red)","Annual Savings from filing separate on SAVE (green) or cost (red)","PV Yearly Payment under REPAYE","PV Yearly Payment under      PAYE","PV Yearly  Payment under           old IBR","PV Yearly  Payment under SAVE","PV Yearly Payment under Private Refinancing","PV Yearly Payment under Standard",null,"Repayment match year","Repayment before forgiveness match REPAYE","Repayment before forgiveness match      PAYE","Repayment before forgiveness match          old IBR","Repayment before forgiveness match          SAVE","Repayment before forgiveness match Standard","Family Size","Yearly Payment under PSLF","PV Yearly Payment under PSLF","Year 2023","Family Size","Federal Poverty Line","150% of poverty line for discretionary income calculation","225% of poverty line for discretionary income calculation","Year","Income before deduction of FPL","Savings (1% savings rate)","Savings (2% savings rate)","Savings (3% savings rate)","Savings (4% savings rate)","Savings (5% savings rate)","Savings (6% savings rate)","Savings (7% savings rate)","Savings (8% savings rate)","Savings (9% savings rate)","Savings (10% savings rate)","Savings (11% savings rate)","Savings (12% savings rate)","Savings (13% savings rate)","Savings (14% savings rate)","Savings (15% savings rate)","Savings (16% savings rate)","Savings (17% savings rate)","Savings (18% savings rate)","Savings (19% savings rate)","Savings (20% savings rate)","Year","Portfolio (1% savings rate)","Portfolio (2% savings rate)","Portfolio (3% savings rate)","Portfolio (4% savings rate)","Portfolio (5% savings rate)","Portfolio (6% savings rate)","Portfolio (7% savings rate)","Portfolio (8% savings rate)","Portfolio (9% savings rate)","Portfolio (10% savings rate)","Portfolio (11% savings rate)","Portfolio (12% savings rate)","Portfolio (13% savings rate)","Portfolio (14% savings rate)","Portfolio (15% savings rate)","Portfolio (16% savings rate)","Portfolio (17% savings rate)","Portfolio (18% savings rate)","Portfolio (19% savings rate)","Portfolio (20% savings rate)","Tax Rate REPAYE","Tax Rate PAYE","Tax Rate IBR","Tax rate Standard 10 year","Tax rate Private refinancing","Income before deduction of FPL"]
[{"$f":"YEAR(TODAY())","v":2024},{"$f":"IF((SUM(Inputs!J2:K2)-VLOOKUP(Calculations!CC2,Calculations!$CG$1:$CI$9,3,FALSE))<=0,0,(SUM(Inputs!J2:K2)-VLOOKUP(Calculations!CC2,Calculations!$CG$1:$CI$9,3,FALSE)))","v":55000},{"$f":"IF(Inputs!J2+Inputs!K2-((1+Inputs!$D$5)^(A2-$A$2))*VLOOKUP(CC2,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!J2+Inputs!K2-((1+Inputs!$D$5)^(A2-$A$2))*VLOOKUP(CC2,Calculations!$CG$1:$CJ$18,3,FALSE))","v":55000},{"$f":"IF(Inputs!K2=\"\",Calculations!C2,IF(Inputs!J2-((1+Inputs!$D$5)^(A2-$A$2))*VLOOKUP((CC2-1),Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!J2-((1+Inputs!$D$5)^(A2-$A$2))*VLOOKUP(CC2-1,Calculations!$CG$1:$CJ$18,3,FALSE)))","v":12710},{"$f":"IF(Inputs!K2-((1+Inputs!$D$5)^(A2-$A$2))*VLOOKUP((1),Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!K2-((1+Inputs!$D$5)^(A2-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":28130},{"$f":"IF(Inputs!J2+Inputs!K2-((1+Inputs!$D$5)^(A2-$A$2))*VLOOKUP(CC2,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!J2+Inputs!K2-((1+Inputs!$D$5)^(A2-$A$2))*VLOOKUP(CC2,Calculations!$CG$1:$CJ$18,4,FALSE))","v":32500},{"$f":"IF(Inputs!K2=\"\",Calculations!F2,IF(Inputs!J2-((1+Inputs!$D$5)^(A2-$A$2))*VLOOKUP((CC2-1),Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!J2-((1+Inputs!$D$5)^(A2-$A$2))*VLOOKUP(CC2-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!K2-((1+Inputs!$D$5)^(A2-$A$2))*VLOOKUP((1),Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!K2-((1+Inputs!$D$5)^(A2-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":17195},{"$f":"IF($A2-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B2*0.1/12))","v":229.16666666666666},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A2-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C2*0.15/12,$Y$2)),IF(Inputs!P1=3,IF($A2-Inputs!$D$6>24,\"\",MIN(C2*0.15/12,$Y$2)),IF($A2-Inputs!$D$6>24,\"\",MIN(D2*0.15/12,$Y$2))))","v":158.875},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A2-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C2*0.1/12,$Y$2)),IF(Inputs!P1=3,IF($A2-Inputs!$D$6>19,\"\",MIN(C2*0.1/12,$Y$2)),IF($A2-Inputs!$D$6>19,\"\",MIN(D2*0.1/12,$Y$2))))","v":105.91666666666667},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A2-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F2*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P1=3,IF($A2-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F2*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A2-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G2*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":0},{"$f":"(Inputs!$D$2)*((('Main page'!N5/12)*((1+'Main page'!N5/12)^('Main page'!N6*12)))/(((1+'Main page'!N5/12)^('Main page'!N6*12))-1))","v":302.99016464970401},{"$f":"IF($A2-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B2*0.1/12))","v":229.16666666666666},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A2-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C2*0.15/12,$Z$2)),IF(Inputs!P1=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A2-Inputs!$D$6>24,\"\",MIN(C2*0.15/12,$Z$2)),IF($A2-Inputs!$D$6>24,\"\",MIN(E2*0.15/12,$Z$2))))","v":351.625},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A2-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C2*0.1/12,$Z$2)),IF(Inputs!P1=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A2-Inputs!$D$6>19,\"\",MIN(C2*0.1/12,$Z$2)),IF($A2-Inputs!$D$6>19,\"\",MIN(E2*0.1/12,$Z$2))))","v":234.41666666666666},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A2-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F2*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P1=3,IF($A2-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F2*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A2-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H2*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":143.29166666666666},{"$f":"(Inputs!$D$3)*((('Main page'!$N$5/12)*((1+'Main page'!$N$5/12)^('Main page'!$N$6*12)))/(((1+'Main page'!$N$5/12)^('Main page'!$N$6*12))-1))","v":302.99016464970401},{"$f":"IFERROR(I2+N2,\"\")","v":458.33333333333331},{"$f":"IFERROR(J2+O2,\"\")","v":510.5},{"$f":"IFERROR(K2+P2,\"\")","v":340.33333333333331},{"$f":"IFERROR(L2+Q2,\"\")","v":143.29166666666666},{"$f":"M2+R2","v":605.98032929940803},{"$f":"IFERROR(Y2+Z2,\"\")","v":1110.2050194165192},{"$f":"IF(AF2=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":555.10250970825962},{"$f":"IF(AF2=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":555.10250970825962},{"$f":"Inputs!$D$2+Inputs!$D$3","v":100000},{"$f":"Inputs!$D$2+Inputs!$D$3","v":100000},{"$f":"Inputs!$D$2+Inputs!$D$3","v":100000},{"$f":"Inputs!$D$2+Inputs!$D$3","v":100000},{"$f":"Inputs!$D$2+Inputs!$D$3","v":100000},{"$f":"Inputs!$D$2+Inputs!$D$3","v":100000},{"$f":"IF(AA2=\"\",\"\",IF(Calculations!$A2-Inputs!$D$6>24,\"\",IF(AS2<$AA$2*Inputs!$D$4,$AA$2*Inputs!$D$4-($AA$2*Inputs!$D$4-AS2)/2,MIN($AA$2*Inputs!$D$4,AA2*Inputs!$D$4))))","v":5750},{"$f":"(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4","v":6000},{"$f":"(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4","v":6000},{"$f":"IF(AD2=\"\",\"\",IF(Calculations!$A2-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV2<$AD$2*Inputs!$D$4,MAX(0,AV2),MIN($AD$2*Inputs!$D$4,AD2*Inputs!$D$4))))","v":1719.5},{"$f":"(Inputs!$D$2+Inputs!$D$3)*'Main page'!N5","v":4000},{"$f":"(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4","v":6000},{"$f":"IFERROR(AG2/AA2,\"\")","v":5.7500000000000002E-2},0.06,0.06,1.7194999999999998E-2,0.04,0.06,{"$f":"IFERROR(IF(OR(AA2=\"\",AA2=0),\"\",IF(AA2<S2*12,AA2,S2*12)),\"\")","v":5500},6126,4084,1719.5,7271.7639515928968,13322.46023299823,{"$f":"IF($A2-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C2*0.1/12,$Y$2))","v":229.16666666666666},{"$f":"IF($A2-Inputs!$D$6>19,\"\",MIN(D2*0.1/12,$Y$2))","v":105.91666666666667},{"$f":"IF($A2-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C2*0.1/12,$Z$2))","v":229.16666666666666},{"$f":"IF($A2-Inputs!$D$6>19,\"\",MIN(E2*0.1/12,$Z$2))","v":234.41666666666666},{"$f":"(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A2-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F2*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":135.41666666666666},{"$f":"IF($A2-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G2*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":0},{"$f":"(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A2-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F2*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":135.41666666666666},{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A2-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H2*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":143.29166666666666},{"$f":"IFERROR(AY2+BA2,\"\")","v":458.33333333333331},{"$f":"IFERROR(BC2+BE2,\"\")","v":270.83333333333331},{"$f":"IFERROR(AZ2+BB2,\"\")","v":340.33333333333331},{"$f":"IFERROR(BD2+BF2,\"\")","v":143.29166666666666},{"$f":"IFERROR((BI2-BG2),\"\")","v":-118},{"$f":"IFERROR((BJ2-BH2),\"\")","v":-127.54166666666666},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(((BI2-BG2)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(((BJ2-BH2)+#REF!/12)*12,\"\")","v":""},{"$f":"AS2","v":5500},{"$f":"AU2","v":4084},{"$f":"AT2","v":6126},{"$f":"AV2","v":1719.5},{"$f":"AW2","v":7271.7639515928968},{"$f":"AX2","v":13322.46023299823},null,{"$f":"A2","v":2024},{"$f":"IF(AA2=0,0,IF(AS2=AA2,1,IF(AA2<AS2,1,0)))","v":0},{"$f":"IF(AC2=0,0,IF(AU2=AC2,1,IF(AC2<AU2,1,0)))","v":0},{"$f":"IF(AB2=0,0,IF(AT2=AB2,1,IF(AB2<AT2,1,0)))","v":0},{"$f":"IF(AD2=0,0,IF(AV2=AD2,1,IF(AD2<AV2,1,0)))","v":0},{"$f":"IF(AF2=0,0,IF(AX2=AF2,1,IF(AF2<AX2,1,0)))","v":0},{"$f":"Inputs!G2","v":4},{"$f":"IF(Inputs!$D$6+10>Calculations!$A2,MIN(AT2:AV2),\"\")","v":1719.5},{"$f":"IF(Inputs!$D$6+10>Calculations!$A2,MIN(BP2:BS2),\"\")","v":1719.5},null,1,14580,{"$f":"CH2*1.5","v":21870},{"$f":"CH2*2.25","v":32805},{"$f":"YEAR(TODAY())","v":2024},{"$f":"Inputs!J2+Inputs!K2","v":100000},{"$f":"$CL2*0.01","v":1000},{"$f":"$CL2*0.02","v":2000},{"$f":"$CL2*0.03","v":3000},{"$f":"$CL2*0.04","v":4000},{"$f":"$CL2*0.05","v":5000},{"$f":"$CL2*0.06","v":6000},{"$f":"$CL2*0.07","v":7000.0000000000009},{"$f":"$CL2*0.08","v":8000},{"$f":"$CL2*0.09","v":9000},{"$f":"$CL2*0.1","v":10000},{"$f":"$CL2*0.11","v":11000},{"$f":"$CL2*0.12","v":12000},{"$f":"$CL2*0.13","v":13000},{"$f":"$CL2*0.14","v":14000.000000000002},{"$f":"$CL2*0.15","v":15000},{"$f":"$CL2*0.16","v":16000},{"$f":"$CL2*0.17","v":17000},{"$f":"$CL2*0.18","v":18000},{"$f":"$CL2*0.19","v":19000},{"$f":"$CL2*0.2","v":20000},{"$f":"YEAR(TODAY())","v":2024},{"$f":"CM2*(1+'Main page'!$N$4)","v":1050},{"$f":"CN2*(1+'Main page'!$N$4)","v":2100},{"$f":"CO2*(1+'Main page'!$N$4)","v":3150},{"$f":"CP2*(1+'Main page'!$N$4)","v":4200},{"$f":"CQ2*(1+'Main page'!$N$4)","v":5250},{"$f":"CR2*(1+'Main page'!$N$4)","v":6300},{"$f":"CS2*(1+'Main page'!$N$4)","v":7350.0000000000009},{"$f":"CT2*(1+'Main page'!$N$4)","v":8400},{"$f":"CU2*(1+'Main page'!$N$4)","v":9450},{"$f":"CV2*(1+'Main page'!$N$4)","v":10500},{"$f":"CW2*(1+'Main page'!$N$4)","v":11550},{"$f":"CX2*(1+'Main page'!$N$4)","v":12600},{"$f":"CY2*(1+'Main page'!$N$4)","v":13650},{"$f":"CZ2*(1+'Main page'!$N$4)","v":14700.000000000002},{"$f":"DA2*(1+'Main page'!$N$4)","v":15750},{"$f":"DB2*(1+'Main page'!$N$4)","v":16800},{"$f":"DC2*(1+'Main page'!$N$4)","v":17850},{"$f":"DD2*(1+'Main page'!$N$4)","v":18900},{"$f":"DE2*(1+'Main page'!$N$4)","v":19950},{"$f":"DF2*(1+'Main page'!$N$4)","v":21000},{"$f":"IFERROR(AS2/EG2,0)","v":5.5E-2},{"$f":"IFERROR(AU2/EG2,0)","v":4.0840000000000001E-2},{"$f":"IFERROR(AT2/EG2,0)","v":6.1260000000000002E-2},{"$f":"IFERROR(AX2/CL2,0)","v":0.13322460232998229},{"$f":"IFERROR(AW2/CL2,0)","v":7.2717639515928967E-2},{"$f":"Inputs!J2+Inputs!K2","v":100000}]
[{"$f":"A2+1","v":2025},{"$f":"IF((SUM(Inputs!J3:K3)-((1+Inputs!$D$5)^(A3-$A$2))*VLOOKUP(Calculations!CC3,Calculations!$CG$1:$CI$9,3,FALSE))<=0,0,(SUM(Inputs!J3:K3)-((1+Inputs!$D$5)^(A3-$A$2))*VLOOKUP(Calculations!CC3,Calculations!$CG$1:$CI$9,3,FALSE)))","v":56650},{"$f":"IF(Inputs!J3+Inputs!K3-((1+Inputs!$D$5)^(A3-$A$2))*VLOOKUP(CC3,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!J3+Inputs!K3-((1+Inputs!$D$5)^(A3-$A$2))*VLOOKUP(CC3,Calculations!$CG$1:$CJ$18,3,FALSE))","v":56650},{"$f":"IF(Inputs!K3=\"\",Calculations!C3,IF(Inputs!J3-((1+Inputs!$D$5)^(A3-$A$2))*VLOOKUP((CC3-1),Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!J3-((1+Inputs!$D$5)^(A3-$A$2))*VLOOKUP(CC3-1,Calculations!$CG$1:$CJ$18,3,FALSE)))","v":13091.299999999996},{"$f":"IF(Inputs!K3-((1+Inputs!$D$5)^(A3-$A$2))*VLOOKUP((1),Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!K3-((1+Inputs!$D$5)^(A3-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":28973.899999999998},{"$f":"IF(Inputs!J3+Inputs!K3-((1+Inputs!$D$5)^(A3-$A$2))*VLOOKUP(CC3,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!J3+Inputs!K3-((1+Inputs!$D$5)^(A3-$A$2))*VLOOKUP(CC3,Calculations!$CG$1:$CJ$18,4,FALSE))","v":33475},{"$f":"IF(Inputs!K3=\"\",Calculations!F3,IF(Inputs!J3-((1+Inputs!$D$5)^(A3-$A$2))*VLOOKUP((CC3-1),Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!J3-((1+Inputs!$D$5)^(A3-$A$2))*VLOOKUP(CC3-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!K3-((1+Inputs!$D$5)^(A3-$A$2))*VLOOKUP((1),Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!K3-((1+Inputs!$D$5)^(A3-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":17710.849999999999},{"$f":"IF($A3-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B3*0.1/12))","v":236.04166666666666},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A3-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C3*0.15/12,$Y$2)),IF(Inputs!P2=3,IF($A3-Inputs!$D$6>24,\"\",MIN(C3*0.15/12,$Y$2)),IF($A3-Inputs!$D$6>24,\"\",MIN(D3*0.15/12,$Y$2))))","v":163.64124999999993},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A3-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C3*0.1/12,$Y$2)),IF(Inputs!P2=3,IF($A3-Inputs!$D$6>19,\"\",MIN(C3*0.1/12,$Y$2)),IF($A3-Inputs!$D$6>19,\"\",MIN(D3*0.1/12,$Y$2))))","v":109.09416666666664},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A3-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F3*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P2=3,IF($A3-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F3*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A3-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G3*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":0},{"$f":"IFERROR(IF(AE3=0,\"\",M2),\"\")","v":302.99016464970401},{"$f":"IF($A3-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B3*0.1/12))","v":236.04166666666666},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A3-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C3*0.15/12,$Z$2)),IF(Inputs!P2=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A3-Inputs!$D$6>24,\"\",MIN(C3*0.15/12,$Z$2)),IF($A3-Inputs!$D$6>24,\"\",MIN(E3*0.15/12,$Z$2))))","v":362.17374999999993},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A3-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C3*0.1/12,$Z$2)),IF(Inputs!P2=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A3-Inputs!$D$6>19,\"\",MIN(C3*0.1/12,$Z$2)),IF($A3-Inputs!$D$6>19,\"\",MIN(E3*0.1/12,$Z$2))))","v":241.44916666666666},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A3-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F3*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P2=3,IF($A3-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F3*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A3-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H3*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":147.59041666666667},{"$f":"IF(AK3=0,\"\",R2)","v":302.99016464970401},472.08333333333331,525.81499999999983,350.54333333333329,147.59041666666667,{"$f":"IF(AK3=0,\"\",W2)","v":605.98032929940803},1110.2050194165192,{"$f":"IF(AF3=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":555.10250970825962},{"$f":"IF(AF3=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":555.10250970825962},{"$f":"IF(AA2=0,0,IF($A3-Inputs!$D$6>25,\"\",IF((AA2+IF(AS2<AG2,(AH2-AS2)/2,AG2-AS2))>0,AA2+IF(AS2<AG2,(AH2-AS2)/2,AG2-AS2),0)))","v":100250},{"$f":"IF(AB2=0,0,IF($A3-Inputs!$D$6>25,\"\",IF(AB2-AT2+AH2>0,AB2-AT2+AH2,0)))","v":99874},{"$f":"IF(AC2=0,0,IF($A3-Inputs!$D$6>20,\"\",IF(AC2-AU2+AI2>0,AC2-AU2+AI2,0)))","v":101916},{"$f":"IF(AD2=0,0,IF($A3-Inputs!$D$6>IF(Inputs!$D$9=0,20,25),\"\",IF(AV2<$AD$2*Inputs!$D$4,IF(V2*12>AD2,0,AD2),IF(AD2-AV2+AJ2>0,AD2-AV2+AJ2,0))))","v":100000},{"$f":"IF(AE2-AW2+AK2>0,AE2-AW2+AK2,0)","v":96728.236048407096},{"$f":"IF(AF2-AX2+AL2>0,AF2-AX2+AL2,0)","v":92677.53976700177},{"$f":"IF(AA3<AS2,0,IF(AA3=\"\",\"\",IF(Calculations!$A3-Inputs!$D$6>24,\"\",IF(AS3<$AA$2*Inputs!$D$4,$AA$2*Inputs!$D$4-($AA$2*Inputs!$D$4-AS3)/2,MIN($AA$2*Inputs!$D$4,AA3*Inputs!$D$4)))))","v":5832.5},{"$f":"IF(AB3=\"\",\"\",IF(Calculations!$A3-Inputs!$D$6>24,\"\",IF(AB3>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AB3<$X$3*12,0,AB3*Inputs!$D$4))))","v":5992.44},{"$f":"IF(AC3=\"\",\"\",IF(Calculations!$A3-Inputs!$D$6>24,\"\",IF(AC3>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AC3<$X$3*12,0,AC3*Inputs!$D$4))))","v":6000},{"$f":"IF(AD3<AV2,0,IF(AD3=\"\",\"\",IF(Calculations!$A3-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV3<$AD$2*Inputs!$D$4,MAX(0,AV3),MIN($AD$2*Inputs!$D$4,AD3*Inputs!$D$4)))))","v":1771.085},{"$f":"IF(AE3=\"\",\"\",IF(AE3<$AW$2,0,IF(AE3>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*'Main page'!$N$5,AE3*'Main page'!$N$5)))","v":3869.1294419362839},{"$f":"IF(AF3=\"\",\"\",IF(AF3<$AX$2,0,IF(AF3>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,AF3*Inputs!$D$4)))","v":5560.652386020106},{"$f":"IFERROR(AG3/AA3,\"\")","v":5.8179551122194514E-2},0.06,5.8872012245378545E-2,1.771085E-2,0.04,0.06,{"$f":"IFERROR(IF(OR(AA3=\"\",AA3=0),\"\",IF(AA3<S3*12,AA3,S3*12)),\"\")","v":5665},6309.7799999999979,4206.5199999999995,1771.085,7271.7639515928968,13322.46023299823,{"$f":"IF($A3-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C3*0.1/12,$Y$2))","v":236.04166666666666},{"$f":"IF($A3-Inputs!$D$6>19,\"\",MIN(D3*0.1/12,$Y$2))","v":109.09416666666664},{"$f":"IF($A3-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C3*0.1/12,$Z$2))","v":236.04166666666666},{"$f":"IF($A3-Inputs!$D$6>19,\"\",MIN(E3*0.1/12,$Z$2))","v":241.44916666666666},{"$f":"(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A3-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F3*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":139.47916666666666},{"$f":"IF($A3-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G3*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":0},{"$f":"(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A3-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F3*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":139.47916666666666},{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A3-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H3*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":147.59041666666667},472.08333333333331,278.95833333333331,350.54333333333329,147.59041666666667,-121.54000000000002,-131.36791666666664,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(((BI3-BG3)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(((BJ3-BH3)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(AS3/((1+'Main page'!$N$4)^($A3-$A$2)),\"\")","v":5395.2380952380954},{"$f":"IFERROR(AU3/((1+'Main page'!$N$4)^($A3-$A$2)),\"\")","v":4006.209523809523},{"$f":"IFERROR(AT3/((1+'Main page'!$N$4)^($A3-$A$2)),\"\")","v":6009.3142857142839},{"$f":"IFERROR(AV3/((1+'Main page'!$N$4)^($A3-$A$2)),\"\")","v":1686.7476190476191},{"$f":"IF(AW3=\"\",\"\",IFERROR(AW3/((1+'Main page'!$N$4)^($A3-$A$2)),\"\"))","v":6925.4894777075206},{"$f":"IFERROR(AX3/((1+'Main page'!$N$4)^($A3-$A$2)),\"\")","v":12688.057364760218},null,2025,0,0,0,0,{"$f":"IF(CB2=1,0,IF(AF3=0,0,IF(AX3=AF3,1,IF(AF3<AX3,1,0))))","v":0},{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!K3<>\"\"),1,0)+IF(AND(Calculations!$A3>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A3>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A3>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A3>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},{"$f":"IF(Inputs!$D$6+10>Calculations!$A3,MIN(AT3:AV3),\"\")","v":1771.085},{"$f":"IF(Inputs!$D$6+10>Calculations!$A3,MIN(BP3:BS3),\"\")","v":1686.7476190476191},null,2,19720,29580,44370,{"$f":"CK2+1","v":2025},{"$f":"Inputs!J3+Inputs!K3","v":103000},1030,2060,3090,4120,5150,6180,7210.0000000000009,8240,9270,10300,11330,12360,13390,14420.000000000002,15450,16480,17510,18540,19570,20600,{"$f":"DG2+1","v":2025},{"$f":"CM3*(1+'Main page'!$N$4)+DH2*(1+'Main page'!$N$4)","v":2184},{"$f":"CN3*(1+'Main page'!$N$4)+DI2*(1+'Main page'!$N$4)","v":4368},{"$f":"CO3*(1+'Main page'!$N$4)+DJ2*(1+'Main page'!$N$4)","v":6552},{"$f":"CP3*(1+'Main page'!$N$4)+DK2*(1+'Main page'!$N$4)","v":8736},{"$f":"CQ3*(1+'Main page'!$N$4)+DL2*(1+'Main page'!$N$4)","v":10920},{"$f":"CR3*(1+'Main page'!$N$4)+DM2*(1+'Main page'!$N$4)","v":13104},{"$f":"CS3*(1+'Main page'!$N$4)+DN2*(1+'Main page'!$N$4)","v":15288.000000000002},{"$f":"CT3*(1+'Main page'!$N$4)+DO2*(1+'Main page'!$N$4)","v":17472},{"$f":"CU3*(1+'Main page'!$N$4)+DP2*(1+'Main page'!$N$4)","v":19656},{"$f":"CV3*(1+'Main page'!$N$4)+DQ2*(1+'Main page'!$N$4)","v":21840},{"$f":"CW3*(1+'Main page'!$N$4)+DR2*(1+'Main page'!$N$4)","v":24024},{"$f":"CX3*(1+'Main page'!$N$4)+DS2*(1+'Main page'!$N$4)","v":26208},{"$f":"CY3*(1+'Main page'!$N$4)+DT2*(1+'Main page'!$N$4)","v":28392},{"$f":"CZ3*(1+'Main page'!$N$4)+DU2*(1+'Main page'!$N$4)","v":30576.000000000004},{"$f":"DA3*(1+'Main page'!$N$4)+DV2*(1+'Main page'!$N$4)","v":32760},{"$f":"DB3*(1+'Main page'!$N$4)+DW2*(1+'Main page'!$N$4)","v":34944},{"$f":"DC3*(1+'Main page'!$N$4)+DX2*(1+'Main page'!$N$4)","v":37128},{"$f":"DD3*(1+'Main page'!$N$4)+DY2*(1+'Main page'!$N$4)","v":39312},{"$f":"DE3*(1+'Main page'!$N$4)+DZ2*(1+'Main page'!$N$4)","v":41496},{"$f":"DF3*(1+'Main page'!$N$4)+EA2*(1+'Main page'!$N$4)","v":43680},5.5E-2,4.0839999999999994E-2,6.1259999999999981E-2,0.12934427410677893,7.0599650015465018E-2,{"$f":"Inputs!J3+Inputs!K3","v":103000}]
[2026,{"$f":"IF((SUM(Inputs!J4:K4)-((1+Inputs!$D$5)^(A4-$A$2))*VLOOKUP(Calculations!CC4,Calculations!$CG$1:$CI$9,3,FALSE))<=0,0,(SUM(Inputs!J4:K4)-((1+Inputs!$D$5)^(A4-$A$2))*VLOOKUP(Calculations!CC4,Calculations!$CG$1:$CI$9,3,FALSE)))","v":58349.5},{"$f":"IF(Inputs!J4+Inputs!K4-((1+Inputs!$D$5)^(A4-$A$2))*VLOOKUP(CC4,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!J4+Inputs!K4-((1+Inputs!$D$5)^(A4-$A$2))*VLOOKUP(CC4,Calculations!$CG$1:$CJ$18,3,FALSE))","v":58349.5},{"$f":"IF(Inputs!K4=\"\",Calculations!C4,IF(Inputs!J4-((1+Inputs!$D$5)^(A4-$A$2))*VLOOKUP((CC4-1),Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!J4-((1+Inputs!$D$5)^(A4-$A$2))*VLOOKUP(CC4-1,Calculations!$CG$1:$CJ$18,3,FALSE)))","v":13484.039000000004},{"$f":"IF(Inputs!K4-((1+Inputs!$D$5)^(A4-$A$2))*VLOOKUP((1),Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!K4-((1+Inputs!$D$5)^(A4-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":29843.117000000002},{"$f":"IF(Inputs!J4+Inputs!K4-((1+Inputs!$D$5)^(A4-$A$2))*VLOOKUP(CC4,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!J4+Inputs!K4-((1+Inputs!$D$5)^(A4-$A$2))*VLOOKUP(CC4,Calculations!$CG$1:$CJ$18,4,FALSE))","v":34479.25},{"$f":"IF(Inputs!K4=\"\",Calculations!F4,IF(Inputs!J4-((1+Inputs!$D$5)^(A4-$A$2))*VLOOKUP((CC4-1),Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!J4-((1+Inputs!$D$5)^(A4-$A$2))*VLOOKUP(CC4-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!K4-((1+Inputs!$D$5)^(A4-$A$2))*VLOOKUP((1),Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!K4-((1+Inputs!$D$5)^(A4-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":18242.175500000005},{"$f":"IF($A4-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B4*0.1/12))","v":243.1229166666667},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A4-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C4*0.15/12,$Y$2)),IF(Inputs!P3=3,IF($A4-Inputs!$D$6>24,\"\",MIN(C4*0.15/12,$Y$2)),IF($A4-Inputs!$D$6>24,\"\",MIN(D4*0.15/12,$Y$2))))","v":168.55048750000006},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A4-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C4*0.1/12,$Y$2)),IF(Inputs!P3=3,IF($A4-Inputs!$D$6>19,\"\",MIN(C4*0.1/12,$Y$2)),IF($A4-Inputs!$D$6>19,\"\",MIN(D4*0.1/12,$Y$2))))","v":112.36699166666671},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A4-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F4*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P3=3,IF($A4-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F4*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A4-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G4*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":0},302.99016464970401,{"$f":"IF($A4-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B4*0.1/12))","v":243.1229166666667},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A4-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C4*0.15/12,$Z$2)),IF(Inputs!P3=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A4-Inputs!$D$6>24,\"\",MIN(C4*0.15/12,$Z$2)),IF($A4-Inputs!$D$6>24,\"\",MIN(E4*0.15/12,$Z$2))))","v":373.03896250000003},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A4-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C4*0.1/12,$Z$2)),IF(Inputs!P3=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A4-Inputs!$D$6>19,\"\",MIN(C4*0.1/12,$Z$2)),IF($A4-Inputs!$D$6>19,\"\",MIN(E4*0.1/12,$Z$2))))","v":248.69264166666667},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A4-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F4*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P3=3,IF($A4-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F4*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A4-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H4*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":152.01812916666671},302.99016464970401,486.24583333333339,541.58945000000006,361.05963333333341,152.01812916666671,605.98032929940803,1110.2050194165192,{"$f":"IF(AF4=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":555.10250970825962},{"$f":"IF(AF4=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":555.10250970825962},{"$f":"IF(AA3=0,0,IF($A4-Inputs!$D$6>25,\"\",IF((AA3+IF(AS3<AG3,(AH3-AS3)/2,AG3-AS3))>0,AA3+IF(AS3<AG3,(AH3-AS3)/2,AG3-AS3),0)))","v":100413.72},{"$f":"IF(AB3=0,0,IF($A4-Inputs!$D$6>25,\"\",IF(AB3-AT3+AH3>0,AB3-AT3+AH3,0)))","v":99556.66},{"$f":"IF(AC3=0,0,IF($A4-Inputs!$D$6>20,\"\",IF(AC3-AU3+AI3>0,AC3-AU3+AI3,0)))","v":103709.48},{"$f":"IF(AD3=0,0,IF($A4-Inputs!$D$6>IF(Inputs!$D$9=0,20,25),\"\",IF(AV3<$AD$2*Inputs!$D$4,IF(V3*12>AD3,0,AD3),IF(AD3-AV3+AJ3>0,AD3-AV3+AJ3,0))))","v":100000},{"$f":"IFERROR(IF(AE3<$AW$2,0,IF(AE3-AW3+AK3>0,AE3-AW3+AK3,0)),\"\")","v":93325.601538750474},{"$f":"IFERROR(IF(AF3<$AX$2,\"\",IF(AF3-AX3+AL3>0,AF3-AX3+AL3,0)),\"\")","v":84915.731920023652},{"$f":"IF(AA4<AS3,0,IF(AA4=\"\",\"\",IF(Calculations!$A4-Inputs!$D$6>24,\"\",IF(AS4<$AA$2*Inputs!$D$4,$AA$2*Inputs!$D$4-($AA$2*Inputs!$D$4-AS4)/2,MIN($AA$2*Inputs!$D$4,AA4*Inputs!$D$4)))))","v":5917.4750000000004},{"$f":"IF(AB4=\"\",\"\",IF(Calculations!$A4-Inputs!$D$6>24,\"\",IF(AB4>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AB4<$X$3*12,0,AB4*Inputs!$D$4))))","v":5973.3995999999997},{"$f":"IF(AC4=\"\",\"\",IF(Calculations!$A4-Inputs!$D$6>24,\"\",IF(AC4>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AC4<$X$3*12,0,AC4*Inputs!$D$4))))","v":6000},{"$f":"IF(AD4<AV3,0,IF(AD4=\"\",\"\",IF(Calculations!$A4-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV4<$AD$2*Inputs!$D$4,MAX(0,AV4),MIN($AD$2*Inputs!$D$4,AD4*Inputs!$D$4)))))","v":1824.2175500000005},{"$f":"IF(AE4=\"\",\"\",IF(AE4<$AW$2,0,IF(AE4>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*'Main page'!$N$5,AE4*'Main page'!$N$5)))","v":3733.0240615500188},{"$f":"IF(AF4=\"\",\"\",IF(AF4<$AX$2,0,IF(AF4>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,AF4*Inputs!$D$4)))","v":5094.9439152014193},{"$f":"IFERROR(AG4/AA4,\"\")","v":5.8930940911261928E-2},0.06,5.7853920393776924E-2,1.8242175500000006E-2,0.04,6.0000000000000005E-2,{"$f":"IFERROR(IF(OR(AA4=\"\",AA4=0),\"\",IF(AA4<S4*12,AA4,S4*12)),\"\")","v":5834.9500000000007},6499.0734000000011,4332.7156000000014,1824.2175500000005,7271.7639515928968,13322.46023299823,{"$f":"IF($A4-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C4*0.1/12,$Y$2))","v":243.1229166666667},{"$f":"IF($A4-Inputs!$D$6>19,\"\",MIN(D4*0.1/12,$Y$2))","v":112.36699166666671},{"$f":"IF($A4-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C4*0.1/12,$Z$2))","v":243.1229166666667},{"$f":"IF($A4-Inputs!$D$6>19,\"\",MIN(E4*0.1/12,$Z$2))","v":248.69264166666667},{"$f":"(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A4-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F4*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":143.66354166666667},{"$f":"IF($A4-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G4*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":0},{"$f":"(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A4-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F4*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":143.66354166666667},{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A4-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H4*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":152.01812916666671},486.24583333333339,287.32708333333335,361.05963333333341,152.01812916666671,-125.18619999999999,-135.30895416666664,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(((BI4-BG4)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(((BJ4-BH4)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(AS4/((1+'Main page'!$N$4)^($A4-$A$2)),\"\")","v":5292.471655328799},{"$f":"IFERROR(AU4/((1+'Main page'!$N$4)^($A4-$A$2)),\"\")","v":3929.9007709750576},{"$f":"IFERROR(AT4/((1+'Main page'!$N$4)^($A4-$A$2)),\"\")","v":5894.851156462586},{"$f":"IFERROR(AV4/((1+'Main page'!$N$4)^($A4-$A$2)),\"\")","v":1654.6190929705219},{"$f":"IF(AW4=\"\",\"\",IFERROR(AW4/((1+'Main page'!$N$4)^($A4-$A$2)),\"\"))","v":6595.7042644833527},{"$f":"IFERROR(AX4/((1+'Main page'!$N$4)^($A4-$A$2)),\"\")","v":12083.864156914495},null,2026,0,0,0,0,0,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!K4<>\"\"),1,0)+IF(AND(Calculations!$A4>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A4>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A4>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A4>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},{"$f":"IF(Inputs!$D$6+10>Calculations!$A4,MIN(AT4:AV4),\"\")","v":1824.2175500000005},{"$f":"IF(Inputs!$D$6+10>Calculations!$A4,MIN(BP4:BS4),\"\")","v":1654.6190929705219},null,3,24860,37290,55935,2026,{"$f":"Inputs!J4+Inputs!K4","v":106090},1060.9000000000001,2121.8000000000002,3182.7,4243.6000000000004,5304.5,6365.4,7426.3000000000011,8487.2000000000007,9548.1,10609,11669.9,12730.8,13791.7,14852.600000000002,15913.5,16974.400000000001,18035.300000000003,19096.2,20157.099999999999,21218,2026,{"$f":"CM4*(1+'Main page'!$N$4)+DH3*(1+'Main page'!$N$4)","v":3407.1450000000004},{"$f":"CN4*(1+'Main page'!$N$4)+DI3*(1+'Main page'!$N$4)","v":6814.2900000000009},{"$f":"CO4*(1+'Main page'!$N$4)+DJ3*(1+'Main page'!$N$4)","v":10221.435000000001},{"$f":"CP4*(1+'Main page'!$N$4)+DK3*(1+'Main page'!$N$4)","v":13628.580000000002},{"$f":"CQ4*(1+'Main page'!$N$4)+DL3*(1+'Main page'!$N$4)","v":17035.724999999999},{"$f":"CR4*(1+'Main page'!$N$4)+DM3*(1+'Main page'!$N$4)","v":20442.870000000003},{"$f":"CS4*(1+'Main page'!$N$4)+DN3*(1+'Main page'!$N$4)","v":23850.015000000007},{"$f":"CT4*(1+'Main page'!$N$4)+DO3*(1+'Main page'!$N$4)","v":27257.160000000003},{"$f":"CU4*(1+'Main page'!$N$4)+DP3*(1+'Main page'!$N$4)","v":30664.305},{"$f":"CV4*(1+'Main page'!$N$4)+DQ3*(1+'Main page'!$N$4)","v":34071.449999999997},{"$f":"CW4*(1+'Main page'!$N$4)+DR3*(1+'Main page'!$N$4)","v":37478.595000000001},{"$f":"CX4*(1+'Main page'!$N$4)+DS3*(1+'Main page'!$N$4)","v":40885.740000000005},{"$f":"CY4*(1+'Main page'!$N$4)+DT3*(1+'Main page'!$N$4)","v":44292.885000000002},{"$f":"CZ4*(1+'Main page'!$N$4)+DU3*(1+'Main page'!$N$4)","v":47700.030000000013},{"$f":"DA4*(1+'Main page'!$N$4)+DV3*(1+'Main page'!$N$4)","v":51107.175000000003},{"$f":"DB4*(1+'Main page'!$N$4)+DW3*(1+'Main page'!$N$4)","v":54514.320000000007},{"$f":"DC4*(1+'Main page'!$N$4)+DX3*(1+'Main page'!$N$4)","v":57921.465000000004},{"$f":"DD4*(1+'Main page'!$N$4)+DY3*(1+'Main page'!$N$4)","v":61328.61},{"$f":"DE4*(1+'Main page'!$N$4)+DZ3*(1+'Main page'!$N$4)","v":64735.755000000005},{"$f":"DF4*(1+'Main page'!$N$4)+EA3*(1+'Main page'!$N$4)","v":68142.899999999994},5.5000000000000007E-2,4.0840000000000015E-2,6.1260000000000009E-2,0.12557696515221256,6.8543349529577691E-2,{"$f":"Inputs!J4+Inputs!K4","v":106090}]
[2027,{"$f":"IF((SUM(Inputs!J5:K5)-((1+Inputs!$D$5)^(A5-$A$2))*VLOOKUP(Calculations!CC5,Calculations!$CG$1:$CI$9,3,FALSE))<=0,0,(SUM(Inputs!J5:K5)-((1+Inputs!$D$5)^(A5-$A$2))*VLOOKUP(Calculations!CC5,Calculations!$CG$1:$CI$9,3,FALSE)))","v":60099.984999999993},{"$f":"IF(Inputs!J5+Inputs!K5-((1+Inputs!$D$5)^(A5-$A$2))*VLOOKUP(CC5,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!J5+Inputs!K5-((1+Inputs!$D$5)^(A5-$A$2))*VLOOKUP(CC5,Calculations!$CG$1:$CJ$18,3,FALSE))","v":60099.984999999993},{"$f":"IF(Inputs!K5=\"\",Calculations!C5,IF(Inputs!J5-((1+Inputs!$D$5)^(A5-$A$2))*VLOOKUP((CC5-1),Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!J5-((1+Inputs!$D$5)^(A5-$A$2))*VLOOKUP(CC5-1,Calculations!$CG$1:$CJ$18,3,FALSE)))","v":13888.560169999997},{"$f":"IF(Inputs!K5-((1+Inputs!$D$5)^(A5-$A$2))*VLOOKUP((1),Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!K5-((1+Inputs!$D$5)^(A5-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":30738.410509999998},{"$f":"IF(Inputs!J5+Inputs!K5-((1+Inputs!$D$5)^(A5-$A$2))*VLOOKUP(CC5,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!J5+Inputs!K5-((1+Inputs!$D$5)^(A5-$A$2))*VLOOKUP(CC5,Calculations!$CG$1:$CJ$18,4,FALSE))","v":35513.627500000002},{"$f":"IF(Inputs!K5=\"\",Calculations!F5,IF(Inputs!J5-((1+Inputs!$D$5)^(A5-$A$2))*VLOOKUP((CC5-1),Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!J5-((1+Inputs!$D$5)^(A5-$A$2))*VLOOKUP(CC5-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!K5-((1+Inputs!$D$5)^(A5-$A$2))*VLOOKUP((1),Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!K5-((1+Inputs!$D$5)^(A5-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":18789.440764999999},{"$f":"IF($A5-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B5*0.1/12))","v":250.41660416666664},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A5-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C5*0.15/12,$Y$2)),IF(Inputs!P4=3,IF($A5-Inputs!$D$6>24,\"\",MIN(C5*0.15/12,$Y$2)),IF($A5-Inputs!$D$6>24,\"\",MIN(D5*0.15/12,$Y$2))))","v":173.60700212499998},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A5-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C5*0.1/12,$Y$2)),IF(Inputs!P4=3,IF($A5-Inputs!$D$6>19,\"\",MIN(C5*0.1/12,$Y$2)),IF($A5-Inputs!$D$6>19,\"\",MIN(D5*0.1/12,$Y$2))))","v":115.73800141666665},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A5-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F5*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P4=3,IF($A5-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F5*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A5-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G5*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":0},302.99016464970401,{"$f":"IF($A5-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B5*0.1/12))","v":250.41660416666664},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A5-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C5*0.15/12,$Z$2)),IF(Inputs!P4=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A5-Inputs!$D$6>24,\"\",MIN(C5*0.15/12,$Z$2)),IF($A5-Inputs!$D$6>24,\"\",MIN(E5*0.15/12,$Z$2))))","v":384.23013137499993},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A5-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C5*0.1/12,$Z$2)),IF(Inputs!P4=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A5-Inputs!$D$6>19,\"\",MIN(C5*0.1/12,$Z$2)),IF($A5-Inputs!$D$6>19,\"\",MIN(E5*0.1/12,$Z$2))))","v":256.15342091666668},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A5-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F5*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P4=3,IF($A5-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F5*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A5-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H5*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":156.57867304166666},302.99016464970401,500.83320833333329,557.83713349999994,371.89142233333331,156.57867304166666,605.98032929940803,1110.2050194165192,{"$f":"IF(AF5=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":555.10250970825962},{"$f":"IF(AF5=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":555.10250970825962},{"$f":"IF(AA4=0,0,IF($A5-Inputs!$D$6>25,\"\",IF((AA4+IF(AS4<AG4,(AH4-AS4)/2,AG4-AS4))>0,AA4+IF(AS4<AG4,(AH4-AS4)/2,AG4-AS4),0)))","v":100482.9448},{"$f":"IF(AB4=0,0,IF($A5-Inputs!$D$6>25,\"\",IF(AB4-AT4+AH4>0,AB4-AT4+AH4,0)))","v":99030.986200000014},{"$f":"IF(AC4=0,0,IF($A5-Inputs!$D$6>20,\"\",IF(AC4-AU4+AI4>0,AC4-AU4+AI4,0)))","v":105376.7644},{"$f":"IF(AD4=0,0,IF($A5-Inputs!$D$6>IF(Inputs!$D$9=0,20,25),\"\",IF(AV4<$AD$2*Inputs!$D$4,IF(V4*12>AD4,0,AD4),IF(AD4-AV4+AJ4>0,AD4-AV4+AJ4,0))))","v":100000},89786.861648707607,76688.215602226846,{"$f":"IF(AA5<AS4,0,IF(AA5=\"\",\"\",IF(Calculations!$A5-Inputs!$D$6>24,\"\",IF(AS5<$AA$2*Inputs!$D$4,$AA$2*Inputs!$D$4-($AA$2*Inputs!$D$4-AS5)/2,MIN($AA$2*Inputs!$D$4,AA5*Inputs!$D$4)))))","v":6000},{"$f":"IF(AB5=\"\",\"\",IF(Calculations!$A5-Inputs!$D$6>24,\"\",IF(AB5>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AB5<$X$3*12,0,AB5*Inputs!$D$4))))","v":5941.8591720000004},{"$f":"IF(AC5=\"\",\"\",IF(Calculations!$A5-Inputs!$D$6>24,\"\",IF(AC5>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AC5<$X$3*12,0,AC5*Inputs!$D$4))))","v":6000},{"$f":"IF(AD5<AV4,0,IF(AD5=\"\",\"\",IF(Calculations!$A5-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV5<$AD$2*Inputs!$D$4,MAX(0,AV5),MIN($AD$2*Inputs!$D$4,AD5*Inputs!$D$4)))))","v":1878.9440764999999},{"$f":"IF(AE5=\"\",\"\",IF(AE5<$AW$2,0,IF(AE5>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*'Main page'!$N$5,AE5*'Main page'!$N$5)))","v":3591.4744659483044},{"$f":"IF(AF5=\"\",\"\",IF(AF5<$AX$2,0,IF(AF5>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,AF5*Inputs!$D$4)))","v":4601.292936133611},{"$f":"IFERROR(AG5/AA5,\"\")","v":5.9711625808164012E-2},0.06,5.6938548399764685E-2,1.8789440764999998E-2,0.04,6.0000000000000005E-2,{"$f":"IFERROR(IF(OR(AA5=\"\",AA5=0),\"\",IF(AA5<S5*12,AA5,S5*12)),\"\")","v":6009.9984999999997},6694.0456019999992,4462.6970679999995,1878.9440764999999,7271.7639515928968,13322.46023299823,{"$f":"IF($A5-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C5*0.1/12,$Y$2))","v":250.41660416666664},{"$f":"IF($A5-Inputs!$D$6>19,\"\",MIN(D5*0.1/12,$Y$2))","v":115.73800141666665},{"$f":"IF($A5-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C5*0.1/12,$Z$2))","v":250.41660416666664},{"$f":"IF($A5-Inputs!$D$6>19,\"\",MIN(E5*0.1/12,$Z$2))","v":256.15342091666668},{"$f":"(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A5-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F5*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":147.97344791666669},{"$f":"IF($A5-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G5*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":0},{"$f":"(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A5-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F5*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":147.97344791666669},{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A5-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H5*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":156.57867304166666},500.83320833333329,295.94689583333337,371.89142233333331,156.57867304166666,-128.94178599999998,-139.36822279166671,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(((BI5-BG5)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(((BJ5-BH5)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(AS5/((1+'Main page'!$N$4)^($A5-$A$2)),\"\")","v":5191.6626714177728},{"$f":"IFERROR(AU5/((1+'Main page'!$N$4)^($A5-$A$2)),\"\")","v":3855.0455181945786},{"$f":"IFERROR(AT5/((1+'Main page'!$N$4)^($A5-$A$2)),\"\")","v":5782.5682772918681},{"$f":"IFERROR(AV5/((1+'Main page'!$N$4)^($A5-$A$2)),\"\")","v":1623.1025388187018},{"$f":"IF(AW5=\"\",\"\",IFERROR(AW5/((1+'Main page'!$N$4)^($A5-$A$2)),\"\"))","v":6281.6231090317642},{"$f":"IFERROR(AX5/((1+'Main page'!$N$4)^($A5-$A$2)),\"\")","v":11508.442054204279},null,2027,0,0,0,0,0,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!K5<>\"\"),1,0)+IF(AND(Calculations!$A5>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A5>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A5>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A5>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},{"$f":"IF(Inputs!$D$6+10>Calculations!$A5,MIN(AT5:AV5),\"\")","v":1878.9440764999999},{"$f":"IF(Inputs!$D$6+10>Calculations!$A5,MIN(BP5:BS5),\"\")","v":1623.1025388187018},null,4,30000,45000,67500,2027,{"$f":"Inputs!J5+Inputs!K5","v":109272.7},1092.7270000000001,2185.4540000000002,3278.1809999999996,4370.9080000000004,5463.6350000000002,6556.3619999999992,7649.0890000000009,8741.8160000000007,9834.5429999999997,10927.27,12019.996999999999,13112.723999999998,14205.451000000001,15298.178000000002,16390.904999999999,17483.632000000001,18576.359,19669.085999999999,20761.812999999998,21854.54,2027,{"$f":"CM5*(1+'Main page'!$N$4)+DH4*(1+'Main page'!$N$4)","v":4724.865600000001},{"$f":"CN5*(1+'Main page'!$N$4)+DI4*(1+'Main page'!$N$4)","v":9449.731200000002},{"$f":"CO5*(1+'Main page'!$N$4)+DJ4*(1+'Main page'!$N$4)","v":14174.596800000003},{"$f":"CP5*(1+'Main page'!$N$4)+DK4*(1+'Main page'!$N$4)","v":18899.462400000004},{"$f":"CQ5*(1+'Main page'!$N$4)+DL4*(1+'Main page'!$N$4)","v":23624.328000000001},{"$f":"CR5*(1+'Main page'!$N$4)+DM4*(1+'Main page'!$N$4)","v":28349.193600000006},{"$f":"CS5*(1+'Main page'!$N$4)+DN4*(1+'Main page'!$N$4)","v":33074.059200000011},{"$f":"CT5*(1+'Main page'!$N$4)+DO4*(1+'Main page'!$N$4)","v":37798.924800000008},{"$f":"CU5*(1+'Main page'!$N$4)+DP4*(1+'Main page'!$N$4)","v":42523.790399999998},{"$f":"CV5*(1+'Main page'!$N$4)+DQ4*(1+'Main page'!$N$4)","v":47248.656000000003},{"$f":"CW5*(1+'Main page'!$N$4)+DR4*(1+'Main page'!$N$4)","v":51973.521600000007},{"$f":"CX5*(1+'Main page'!$N$4)+DS4*(1+'Main page'!$N$4)","v":56698.387200000012},{"$f":"CY5*(1+'Main page'!$N$4)+DT4*(1+'Main page'!$N$4)","v":61423.252800000009},{"$f":"CZ5*(1+'Main page'!$N$4)+DU4*(1+'Main page'!$N$4)","v":66148.118400000021},{"$f":"DA5*(1+'Main page'!$N$4)+DV4*(1+'Main page'!$N$4)","v":70872.983999999997},{"$f":"DB5*(1+'Main page'!$N$4)+DW4*(1+'Main page'!$N$4)","v":75597.849600000016},{"$f":"DC5*(1+'Main page'!$N$4)+DX4*(1+'Main page'!$N$4)","v":80322.715200000006},{"$f":"DD5*(1+'Main page'!$N$4)+DY4*(1+'Main page'!$N$4)","v":85047.580799999996},{"$f":"DE5*(1+'Main page'!$N$4)+DZ4*(1+'Main page'!$N$4)","v":89772.446400000015},{"$f":"DF5*(1+'Main page'!$N$4)+EA4*(1+'Main page'!$N$4)","v":94497.312000000005},5.5E-2,4.0839999999999994E-2,6.1259999999999995E-2,0.12191938364292482,6.6546941290852119E-2,{"$f":"Inputs!J5+Inputs!K5","v":109272.7}]
[2028,{"$f":"IF((SUM(Inputs!J6:K6)-((1+Inputs!$D$5)^(A6-$A$2))*VLOOKUP(Calculations!CC6,Calculations!$CG$1:$CI$9,3,FALSE))<=0,0,(SUM(Inputs!J6:K6)-((1+Inputs!$D$5)^(A6-$A$2))*VLOOKUP(Calculations!CC6,Calculations!$CG$1:$CI$9,3,FALSE)))","v":61902.984550000001},{"$f":"IF(Inputs!J6+Inputs!K6-((1+Inputs!$D$5)^(A6-$A$2))*VLOOKUP(CC6,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!J6+Inputs!K6-((1+Inputs!$D$5)^(A6-$A$2))*VLOOKUP(CC6,Calculations!$CG$1:$CJ$18,3,FALSE))","v":61902.984550000001},{"$f":"IF(Inputs!K6=\"\",Calculations!C6,IF(Inputs!J6-((1+Inputs!$D$5)^(A6-$A$2))*VLOOKUP((CC6-1),Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!J6-((1+Inputs!$D$5)^(A6-$A$2))*VLOOKUP(CC6-1,Calculations!$CG$1:$CJ$18,3,FALSE)))","v":14305.216975100004},{"$f":"IF(Inputs!K6-((1+Inputs!$D$5)^(A6-$A$2))*VLOOKUP((1),Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!K6-((1+Inputs!$D$5)^(A6-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":31660.5628253},{"$f":"IF(Inputs!J6+Inputs!K6-((1+Inputs!$D$5)^(A6-$A$2))*VLOOKUP(CC6,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!J6+Inputs!K6-((1+Inputs!$D$5)^(A6-$A$2))*VLOOKUP(CC6,Calculations!$CG$1:$CJ$18,4,FALSE))","v":36579.036324999994},{"$f":"IF(Inputs!K6=\"\",Calculations!F6,IF(Inputs!J6-((1+Inputs!$D$5)^(A6-$A$2))*VLOOKUP((CC6-1),Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!J6-((1+Inputs!$D$5)^(A6-$A$2))*VLOOKUP(CC6-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!K6-((1+Inputs!$D$5)^(A6-$A$2))*VLOOKUP((1),Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!K6-((1+Inputs!$D$5)^(A6-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":19353.123987949999},{"$f":"IF($A6-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B6*0.1/12))","v":257.92910229166665},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A6-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C6*0.15/12,$Y$2)),IF(Inputs!P5=3,IF($A6-Inputs!$D$6>24,\"\",MIN(C6*0.15/12,$Y$2)),IF($A6-Inputs!$D$6>24,\"\",MIN(D6*0.15/12,$Y$2))))","v":178.81521218875002},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A6-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C6*0.1/12,$Y$2)),IF(Inputs!P5=3,IF($A6-Inputs!$D$6>19,\"\",MIN(C6*0.1/12,$Y$2)),IF($A6-Inputs!$D$6>19,\"\",MIN(D6*0.1/12,$Y$2))))","v":119.21014145916671},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A6-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F6*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P5=3,IF($A6-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F6*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A6-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G6*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":0},302.99016464970401,{"$f":"IF($A6-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B6*0.1/12))","v":257.92910229166665},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A6-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C6*0.15/12,$Z$2)),IF(Inputs!P5=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A6-Inputs!$D$6>24,\"\",MIN(C6*0.15/12,$Z$2)),IF($A6-Inputs!$D$6>24,\"\",MIN(E6*0.15/12,$Z$2))))","v":395.75703531624998},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A6-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C6*0.1/12,$Z$2)),IF(Inputs!P5=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A6-Inputs!$D$6>19,\"\",MIN(C6*0.1/12,$Z$2)),IF($A6-Inputs!$D$6>19,\"\",MIN(E6*0.1/12,$Z$2))))","v":263.83802354416667},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A6-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F6*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P5=3,IF($A6-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F6*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A6-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H6*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":161.27603323291666},302.99016464970401,515.8582045833333,574.57224750499995,383.04816500333339,161.27603323291666,605.98032929940803,1110.2050194165192,{"$f":"IF(AF6=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":555.10250970825962},{"$f":"IF(AF6=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":555.10250970825962},{"$f":"IF(AA5=0,0,IF($A6-Inputs!$D$6>25,\"\",IF((AA5+IF(AS5<AG5,(AH5-AS5)/2,AG5-AS5))>0,AA5+IF(AS5<AG5,(AH5-AS5)/2,AG5-AS5),0)))","v":100472.9463},{"$f":"IF(AB5=0,0,IF($A6-Inputs!$D$6>25,\"\",IF(AB5-AT5+AH5>0,AB5-AT5+AH5,0)))","v":98278.799770000012},{"$f":"IF(AC5=0,0,IF($A6-Inputs!$D$6>20,\"\",IF(AC5-AU5+AI5>0,AC5-AU5+AI5,0)))","v":106914.06733200001},{"$f":"IF(AD5=0,0,IF($A6-Inputs!$D$6>IF(Inputs!$D$9=0,20,25),\"\",IF(AV5<$AD$2*Inputs!$D$4,IF(V5*12>AD5,0,AD5),IF(AD5-AV5+AJ5>0,AD5-AV5+AJ5,0))))","v":100000},86106.572163063029,67967.04830536223,{"$f":"IF(AA6<AS5,0,IF(AA6=\"\",\"\",IF(Calculations!$A6-Inputs!$D$6>24,\"\",IF(AS6<$AA$2*Inputs!$D$4,$AA$2*Inputs!$D$4-($AA$2*Inputs!$D$4-AS6)/2,MIN($AA$2*Inputs!$D$4,AA6*Inputs!$D$4)))))","v":6000},{"$f":"IF(AB6=\"\",\"\",IF(Calculations!$A6-Inputs!$D$6>24,\"\",IF(AB6>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AB6<$X$3*12,0,AB6*Inputs!$D$4))))","v":5896.7279862000005},{"$f":"IF(AC6=\"\",\"\",IF(Calculations!$A6-Inputs!$D$6>24,\"\",IF(AC6>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AC6<$X$3*12,0,AC6*Inputs!$D$4))))","v":6000},{"$f":"IF(AD6<AV5,0,IF(AD6=\"\",\"\",IF(Calculations!$A6-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV6<$AD$2*Inputs!$D$4,MAX(0,AV6),MIN($AD$2*Inputs!$D$4,AD6*Inputs!$D$4)))))","v":1935.3123987949998},{"$f":"IF(AE6=\"\",\"\",IF(AE6<$AW$2,0,IF(AE6>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*'Main page'!$N$5,AE6*'Main page'!$N$5)))","v":3444.2628865225211},{"$f":"IF(AF6=\"\",\"\",IF(AF6<$AX$2,0,IF(AF6>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,AF6*Inputs!$D$4)))","v":4078.0228983217335},{"$f":"IFERROR(AG6/AA6,\"\")","v":5.9717567971827264E-2},0.06,5.6119836703697877E-2,1.9353123987949999E-2,0.04,0.06,{"$f":"IFERROR(IF(OR(AA6=\"\",AA6=0),\"\",IF(AA6<S6*12,AA6,S6*12)),\"\")","v":6190.2984550000001},6894.8669700599994,4596.5779800400005,1935.3123987949998,7271.7639515928968,13322.46023299823,{"$f":"IF($A6-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C6*0.1/12,$Y$2))","v":257.92910229166665},{"$f":"IF($A6-Inputs!$D$6>19,\"\",MIN(D6*0.1/12,$Y$2))","v":119.21014145916671},{"$f":"IF($A6-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C6*0.1/12,$Z$2))","v":257.92910229166665},{"$f":"IF($A6-Inputs!$D$6>19,\"\",MIN(E6*0.1/12,$Z$2))","v":263.83802354416667},{"$f":"(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A6-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F6*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":152.41265135416666},{"$f":"IF($A6-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G6*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":0},{"$f":"(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A6-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F6*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":152.41265135416666},{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A6-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H6*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":161.27603323291666},515.8582045833333,304.82530270833331,383.04816500333339,161.27603323291666,-132.81003957999991,-143.54926947541665,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(((BI6-BG6)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(((BJ6-BH6)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(AS6/((1+'Main page'!$N$4)^($A6-$A$2)),\"\")","v":5092.7738586288633},{"$f":"IFERROR(AU6/((1+'Main page'!$N$4)^($A6-$A$2)),\"\")","v":3781.6160797527782},{"$f":"IFERROR(AT6/((1+'Main page'!$N$4)^($A6-$A$2)),\"\")","v":5672.4241196291659},{"$f":"IFERROR(AV6/((1+'Main page'!$N$4)^($A6-$A$2)),\"\")","v":1592.18629998406},{"$f":"IF(AW6=\"\",\"\",IFERROR(AW6/((1+'Main page'!$N$4)^($A6-$A$2)),\"\"))","v":5982.4981990778715},{"$f":"IFERROR(AX6/((1+'Main page'!$N$4)^($A6-$A$2)),\"\")","v":10960.421004004076},null,2028,0,0,0,0,0,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!K6<>\"\"),1,0)+IF(AND(Calculations!$A6>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A6>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A6>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A6>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},{"$f":"IF(Inputs!$D$6+10>Calculations!$A6,MIN(AT6:AV6),\"\")","v":1935.3123987949998},{"$f":"IF(Inputs!$D$6+10>Calculations!$A6,MIN(BP6:BS6),\"\")","v":1592.18629998406},null,5,35140,52710,79065,2028,{"$f":"Inputs!J6+Inputs!K6","v":112550.88099999999},1125.50881,2251.0176200000001,3376.5264299999999,4502.0352400000002,5627.5440500000004,6753.0528599999998,7878.56167,9004.0704800000003,10129.57929,11255.088100000001,12380.59691,13506.10572,14631.614529999999,15757.12334,16882.632149999998,18008.140960000001,19133.64977,20259.158579999999,21384.667389999999,22510.176200000002,2028,{"$f":"CM6*(1+'Main page'!$N$4)+DH5*(1+'Main page'!$N$4)","v":6142.8931305000015},{"$f":"CN6*(1+'Main page'!$N$4)+DI5*(1+'Main page'!$N$4)","v":12285.786261000003},{"$f":"CO6*(1+'Main page'!$N$4)+DJ5*(1+'Main page'!$N$4)","v":18428.679391500002},{"$f":"CP6*(1+'Main page'!$N$4)+DK5*(1+'Main page'!$N$4)","v":24571.572522000006},{"$f":"CQ6*(1+'Main page'!$N$4)+DL5*(1+'Main page'!$N$4)","v":30714.465652500003},{"$f":"CR6*(1+'Main page'!$N$4)+DM5*(1+'Main page'!$N$4)","v":36857.358783000003},{"$f":"CS6*(1+'Main page'!$N$4)+DN5*(1+'Main page'!$N$4)","v":43000.251913500011},{"$f":"CT6*(1+'Main page'!$N$4)+DO5*(1+'Main page'!$N$4)","v":49143.145044000012},{"$f":"CU6*(1+'Main page'!$N$4)+DP5*(1+'Main page'!$N$4)","v":55286.038174499998},{"$f":"CV6*(1+'Main page'!$N$4)+DQ5*(1+'Main page'!$N$4)","v":61428.931305000006},{"$f":"CW6*(1+'Main page'!$N$4)+DR5*(1+'Main page'!$N$4)","v":67571.824435500021},{"$f":"CX6*(1+'Main page'!$N$4)+DS5*(1+'Main page'!$N$4)","v":73714.717566000007},{"$f":"CY6*(1+'Main page'!$N$4)+DT5*(1+'Main page'!$N$4)","v":79857.610696500007},{"$f":"CZ6*(1+'Main page'!$N$4)+DU5*(1+'Main page'!$N$4)","v":86000.503827000022},{"$f":"DA6*(1+'Main page'!$N$4)+DV5*(1+'Main page'!$N$4)","v":92143.396957499994},{"$f":"DB6*(1+'Main page'!$N$4)+DW5*(1+'Main page'!$N$4)","v":98286.290088000023},{"$f":"DC6*(1+'Main page'!$N$4)+DX5*(1+'Main page'!$N$4)","v":104429.18321850001},{"$f":"DD6*(1+'Main page'!$N$4)+DY5*(1+'Main page'!$N$4)","v":110572.076349},{"$f":"DE6*(1+'Main page'!$N$4)+DZ5*(1+'Main page'!$N$4)","v":116714.96947950003},{"$f":"DF6*(1+'Main page'!$N$4)+EA5*(1+'Main page'!$N$4)","v":122857.86261000001},5.5000000000000007E-2,4.0840000000000008E-2,6.1259999999999995E-2,0.11836833363390759,6.4608680864904983E-2,{"$f":"Inputs!J6+Inputs!K6","v":112550.88099999999}]
[2029,{"$f":"IF((SUM(Inputs!J7:K7)-((1+Inputs!$D$5)^(A7-$A$2))*VLOOKUP(Calculations!CC7,Calculations!$CG$1:$CI$9,3,FALSE))<=0,0,(SUM(Inputs!J7:K7)-((1+Inputs!$D$5)^(A7-$A$2))*VLOOKUP(Calculations!CC7,Calculations!$CG$1:$CI$9,3,FALSE)))","v":63760.074086499997},{"$f":"IF(Inputs!J7+Inputs!K7-((1+Inputs!$D$5)^(A7-$A$2))*VLOOKUP(CC7,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!J7+Inputs!K7-((1+Inputs!$D$5)^(A7-$A$2))*VLOOKUP(CC7,Calculations!$CG$1:$CJ$18,3,FALSE))","v":63760.074086499997},{"$f":"IF(Inputs!K7=\"\",Calculations!C7,IF(Inputs!J7-((1+Inputs!$D$5)^(A7-$A$2))*VLOOKUP((CC7-1),Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!J7-((1+Inputs!$D$5)^(A7-$A$2))*VLOOKUP(CC7-1,Calculations!$CG$1:$CJ$18,3,FALSE)))","v":14734.373484353004},{"$f":"IF(Inputs!K7-((1+Inputs!$D$5)^(A7-$A$2))*VLOOKUP((1),Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!K7-((1+Inputs!$D$5)^(A7-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":32610.379710058998},{"$f":"IF(Inputs!J7+Inputs!K7-((1+Inputs!$D$5)^(A7-$A$2))*VLOOKUP(CC7,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!J7+Inputs!K7-((1+Inputs!$D$5)^(A7-$A$2))*VLOOKUP(CC7,Calculations!$CG$1:$CJ$18,4,FALSE))","v":37676.407414750007},{"$f":"IF(Inputs!K7=\"\",Calculations!F7,IF(Inputs!J7-((1+Inputs!$D$5)^(A7-$A$2))*VLOOKUP((CC7-1),Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!J7-((1+Inputs!$D$5)^(A7-$A$2))*VLOOKUP(CC7-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!K7-((1+Inputs!$D$5)^(A7-$A$2))*VLOOKUP((1),Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!K7-((1+Inputs!$D$5)^(A7-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":19933.717707588497},{"$f":"IF($A7-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B7*0.1/12))","v":265.66697536041664},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A7-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C7*0.15/12,$Y$2)),IF(Inputs!P6=3,IF($A7-Inputs!$D$6>24,\"\",MIN(C7*0.15/12,$Y$2)),IF($A7-Inputs!$D$6>24,\"\",MIN(D7*0.15/12,$Y$2))))","v":184.17966855441253},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A7-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C7*0.1/12,$Y$2)),IF(Inputs!P6=3,IF($A7-Inputs!$D$6>19,\"\",MIN(C7*0.1/12,$Y$2)),IF($A7-Inputs!$D$6>19,\"\",MIN(D7*0.1/12,$Y$2))))","v":122.78644570294171},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A7-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F7*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P6=3,IF($A7-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F7*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A7-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G7*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":0},302.99016464970401,{"$f":"IF($A7-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B7*0.1/12))","v":265.66697536041664},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A7-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C7*0.15/12,$Z$2)),IF(Inputs!P6=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A7-Inputs!$D$6>24,\"\",MIN(C7*0.15/12,$Z$2)),IF($A7-Inputs!$D$6>24,\"\",MIN(E7*0.15/12,$Z$2))))","v":407.62974637573751},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A7-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C7*0.1/12,$Z$2)),IF(Inputs!P6=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A7-Inputs!$D$6>19,\"\",MIN(C7*0.1/12,$Z$2)),IF($A7-Inputs!$D$6>19,\"\",MIN(E7*0.1/12,$Z$2))))","v":271.75316425049169},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A7-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F7*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P6=3,IF($A7-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F7*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A7-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H7*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":166.11431422990415},302.99016464970401,531.33395072083329,591.80941493015007,394.5396099534334,166.11431422990415,605.98032929940803,1110.2050194165192,{"$f":"IF(AF7=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":555.10250970825962},{"$f":"IF(AF7=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":555.10250970825962},{"$f":"IF(AA6=0,0,IF($A7-Inputs!$D$6>25,\"\",IF((AA6+IF(AS6<AG6,(AH6-AS6)/2,AG6-AS6))>0,AA6+IF(AS6<AG6,(AH6-AS6)/2,AG6-AS6),0)))","v":100282.647845},{"$f":"IF(AB6=0,0,IF($A7-Inputs!$D$6>25,\"\",IF(AB6-AT6+AH6>0,AB6-AT6+AH6,0)))","v":97280.660786140012},{"$f":"IF(AC6=0,0,IF($A7-Inputs!$D$6>20,\"\",IF(AC6-AU6+AI6>0,AC6-AU6+AI6,0)))","v":108317.48935196},{"$f":"IF(AD6=0,0,IF($A7-Inputs!$D$6>IF(Inputs!$D$9=0,20,25),\"\",IF(AV6<$AD$2*Inputs!$D$4,IF(V6*12>AD6,0,AD6),IF(AD6-AV6+AJ6>0,AD6-AV6+AJ6,0))))","v":100000},82279.071097992666,58722.610970685731,{"$f":"IF(AA7<AS6,0,IF(AA7=\"\",\"\",IF(Calculations!$A7-Inputs!$D$6>24,\"\",IF(AS7<$AA$2*Inputs!$D$4,$AA$2*Inputs!$D$4-($AA$2*Inputs!$D$4-AS7)/2,MIN($AA$2*Inputs!$D$4,AA7*Inputs!$D$4)))))","v":6000},{"$f":"IF(AB7=\"\",\"\",IF(Calculations!$A7-Inputs!$D$6>24,\"\",IF(AB7>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AB7<$X$3*12,0,AB7*Inputs!$D$4))))","v":5836.8396471684009},{"$f":"IF(AC7=\"\",\"\",IF(Calculations!$A7-Inputs!$D$6>24,\"\",IF(AC7>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AC7<$X$3*12,0,AC7*Inputs!$D$4))))","v":6000},{"$f":"IF(AD7<AV6,0,IF(AD7=\"\",\"\",IF(Calculations!$A7-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV7<$AD$2*Inputs!$D$4,MAX(0,AV7),MIN($AD$2*Inputs!$D$4,AD7*Inputs!$D$4)))))","v":1993.3717707588498},{"$f":"IF(AE7=\"\",\"\",IF(AE7<$AW$2,0,IF(AE7>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*'Main page'!$N$5,AE7*'Main page'!$N$5)))","v":3291.1628439197066},{"$f":"IF(AF7=\"\",\"\",IF(AF7<$AX$2,0,IF(AF7>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,AF7*Inputs!$D$4)))","v":3523.3566582411436},{"$f":"IFERROR(AG7/AA7,\"\")","v":5.9830889280803476E-2},6.0000000000000005E-2,5.5392716687736175E-2,1.9933717707588498E-2,0.04,0.06,{"$f":"IFERROR(IF(OR(AA7=\"\",AA7=0),\"\",IF(AA7<S7*12,AA7,S7*12)),\"\")","v":6376.007408649999},7101.7129791618008,4734.4753194412006,1993.3717707588498,7271.7639515928968,13322.46023299823,{"$f":"IF($A7-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C7*0.1/12,$Y$2))","v":265.66697536041664},{"$f":"IF($A7-Inputs!$D$6>19,\"\",MIN(D7*0.1/12,$Y$2))","v":122.78644570294171},{"$f":"IF($A7-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C7*0.1/12,$Z$2))","v":265.66697536041664},{"$f":"IF($A7-Inputs!$D$6>19,\"\",MIN(E7*0.1/12,$Z$2))","v":271.75316425049169},{"$f":"(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A7-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F7*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":156.98503089479172},{"$f":"IF($A7-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G7*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":0},{"$f":"(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A7-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F7*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":156.98503089479172},{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A7-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H7*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":166.11431422990415},531.33395072083329,313.97006178958344,394.5396099534334,166.11431422990415,-136.79434076739989,-147.85574755967929,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(((BI7-BG7)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(((BJ7-BH7)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(AS7/((1+'Main page'!$N$4)^($A7-$A$2)),\"\")","v":4995.7686422740271},{"$f":"IFERROR(AU7/((1+'Main page'!$N$4)^($A7-$A$2)),\"\")","v":3709.5852972812963},{"$f":"IFERROR(AT7/((1+'Main page'!$N$4)^($A7-$A$2)),\"\")","v":5564.377945921945},{"$f":"IFERROR(AV7/((1+'Main page'!$N$4)^($A7-$A$2)),\"\")","v":1561.8589418891254},{"$f":"IF(AW7=\"\",\"\",IFERROR(AW7/((1+'Main page'!$N$4)^($A7-$A$2)),\"\"))","v":5697.6173324551146},{"$f":"IFERROR(AX7/((1+'Main page'!$N$4)^($A7-$A$2)),\"\")","v":10438.496194289595},null,2029,0,0,0,0,0,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!K7<>\"\"),1,0)+IF(AND(Calculations!$A7>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A7>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A7>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A7>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},{"$f":"IF(Inputs!$D$6+10>Calculations!$A7,MIN(AT7:AV7),\"\")","v":1993.3717707588498},{"$f":"IF(Inputs!$D$6+10>Calculations!$A7,MIN(BP7:BS7),\"\")","v":1561.8589418891254},null,6,40280,60420,90630,2029,{"$f":"Inputs!J7+Inputs!K7","v":115927.40742999999},1159.2740742999999,2318.5481485999999,3477.8222228999998,4637.0962971999998,5796.3703715000001,6955.6444457999996,8114.9185201,9274.1925943999995,10433.466668699999,11592.740743,12752.0148173,13911.288891599999,15070.562965899999,16229.8370402,17389.1111145,18548.385188799999,19707.659263099998,20866.933337399998,22026.207411699997,23185.481486000001,2029,{"$f":"CM7*(1+'Main page'!$N$4)+DH6*(1+'Main page'!$N$4)","v":7667.2755650400022},{"$f":"CN7*(1+'Main page'!$N$4)+DI6*(1+'Main page'!$N$4)","v":15334.551130080004},{"$f":"CO7*(1+'Main page'!$N$4)+DJ6*(1+'Main page'!$N$4)","v":23001.826695120006},{"$f":"CP7*(1+'Main page'!$N$4)+DK6*(1+'Main page'!$N$4)","v":30669.102260160009},{"$f":"CQ7*(1+'Main page'!$N$4)+DL6*(1+'Main page'!$N$4)","v":38336.377825200005},{"$f":"CR7*(1+'Main page'!$N$4)+DM6*(1+'Main page'!$N$4)","v":46003.653390240012},{"$f":"CS7*(1+'Main page'!$N$4)+DN6*(1+'Main page'!$N$4)","v":53670.928955280018},{"$f":"CT7*(1+'Main page'!$N$4)+DO6*(1+'Main page'!$N$4)","v":61338.204520320018},{"$f":"CU7*(1+'Main page'!$N$4)+DP6*(1+'Main page'!$N$4)","v":69005.480085360003},{"$f":"CV7*(1+'Main page'!$N$4)+DQ6*(1+'Main page'!$N$4)","v":76672.755650400009},{"$f":"CW7*(1+'Main page'!$N$4)+DR6*(1+'Main page'!$N$4)","v":84340.031215440016},{"$f":"CX7*(1+'Main page'!$N$4)+DS6*(1+'Main page'!$N$4)","v":92007.306780480023},{"$f":"CY7*(1+'Main page'!$N$4)+DT6*(1+'Main page'!$N$4)","v":99674.582345520015},{"$f":"CZ7*(1+'Main page'!$N$4)+DU6*(1+'Main page'!$N$4)","v":107341.85791056004},{"$f":"DA7*(1+'Main page'!$N$4)+DV6*(1+'Main page'!$N$4)","v":115009.1334756},{"$f":"DB7*(1+'Main page'!$N$4)+DW6*(1+'Main page'!$N$4)","v":122676.40904064004},{"$f":"DC7*(1+'Main page'!$N$4)+DX6*(1+'Main page'!$N$4)","v":130343.68460568001},{"$f":"DD7*(1+'Main page'!$N$4)+DY6*(1+'Main page'!$N$4)","v":138010.96017072001},{"$f":"DE7*(1+'Main page'!$N$4)+DZ6*(1+'Main page'!$N$4)","v":145678.23573576004},{"$f":"DF7*(1+'Main page'!$N$4)+EA6*(1+'Main page'!$N$4)","v":153345.51130080002},5.4999999999999993E-2,4.0840000000000008E-2,6.1260000000000009E-2,0.1149207122659297,6.2726874626121337E-2,{"$f":"Inputs!J7+Inputs!K7","v":115927.40742999999}]
[2030,{"$f":"IF((SUM(Inputs!J8:K8)-((1+Inputs!$D$5)^(A8-$A$2))*VLOOKUP(Calculations!CC8,Calculations!$CG$1:$CI$9,3,FALSE))<=0,0,(SUM(Inputs!J8:K8)-((1+Inputs!$D$5)^(A8-$A$2))*VLOOKUP(Calculations!CC8,Calculations!$CG$1:$CI$9,3,FALSE)))","v":65672.876309095009},{"$f":"IF(Inputs!J8+Inputs!K8-((1+Inputs!$D$5)^(A8-$A$2))*VLOOKUP(CC8,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!J8+Inputs!K8-((1+Inputs!$D$5)^(A8-$A$2))*VLOOKUP(CC8,Calculations!$CG$1:$CJ$18,3,FALSE))","v":65672.876309095009},{"$f":"IF(Inputs!K8=\"\",Calculations!C8,IF(Inputs!J8-((1+Inputs!$D$5)^(A8-$A$2))*VLOOKUP((CC8-1),Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!J8-((1+Inputs!$D$5)^(A8-$A$2))*VLOOKUP(CC8-1,Calculations!$CG$1:$CJ$18,3,FALSE)))","v":15176.404688883595},{"$f":"IF(Inputs!K8-((1+Inputs!$D$5)^(A8-$A$2))*VLOOKUP((1),Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!K8-((1+Inputs!$D$5)^(A8-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":33588.691101360775},{"$f":"IF(Inputs!J8+Inputs!K8-((1+Inputs!$D$5)^(A8-$A$2))*VLOOKUP(CC8,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!J8+Inputs!K8-((1+Inputs!$D$5)^(A8-$A$2))*VLOOKUP(CC8,Calculations!$CG$1:$CJ$18,4,FALSE))","v":38806.699637192505},{"$f":"IF(Inputs!K8=\"\",Calculations!F8,IF(Inputs!J8-((1+Inputs!$D$5)^(A8-$A$2))*VLOOKUP((CC8-1),Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!J8-((1+Inputs!$D$5)^(A8-$A$2))*VLOOKUP(CC8-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!K8-((1+Inputs!$D$5)^(A8-$A$2))*VLOOKUP((1),Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!K8-((1+Inputs!$D$5)^(A8-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":20531.729238816159},{"$f":"IF($A8-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B8*0.1/12))","v":273.6369846212292},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A8-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C8*0.15/12,$Y$2)),IF(Inputs!P7=3,IF($A8-Inputs!$D$6>24,\"\",MIN(C8*0.15/12,$Y$2)),IF($A8-Inputs!$D$6>24,\"\",MIN(D8*0.15/12,$Y$2))))","v":189.70505861104493},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A8-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C8*0.1/12,$Y$2)),IF(Inputs!P7=3,IF($A8-Inputs!$D$6>19,\"\",MIN(C8*0.1/12,$Y$2)),IF($A8-Inputs!$D$6>19,\"\",MIN(D8*0.1/12,$Y$2))))","v":126.47003907402996},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A8-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F8*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P7=3,IF($A8-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F8*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A8-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G8*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":0},302.99016464970401,{"$f":"IF($A8-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B8*0.1/12))","v":273.6369846212292},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A8-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C8*0.15/12,$Z$2)),IF(Inputs!P7=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A8-Inputs!$D$6>24,\"\",MIN(C8*0.15/12,$Z$2)),IF($A8-Inputs!$D$6>24,\"\",MIN(E8*0.15/12,$Z$2))))","v":419.85863876700972},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A8-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C8*0.1/12,$Z$2)),IF(Inputs!P7=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A8-Inputs!$D$6>19,\"\",MIN(C8*0.1/12,$Z$2)),IF($A8-Inputs!$D$6>19,\"\",MIN(E8*0.1/12,$Z$2))))","v":279.90575917800646},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A8-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F8*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P7=3,IF($A8-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F8*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A8-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H8*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":171.09774365680133},302.99016464970401,547.27396924245841,609.56369737805471,406.37579825203642,171.09774365680133,605.98032929940803,1110.2050194165192,{"$f":"IF(AF8=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":555.10250970825962},{"$f":"IF(AF8=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":555.10250970825962},{"$f":"IF(AA7=0,0,IF($A8-Inputs!$D$6>25,\"\",IF((AA7+IF(AS7<AG7,(AH7-AS7)/2,AG7-AS7))>0,AA7+IF(AS7<AG7,(AH7-AS7)/2,AG7-AS7),0)))","v":99906.640436350004},{"$f":"IF(AB7=0,0,IF($A8-Inputs!$D$6>25,\"\",IF(AB7-AT7+AH7>0,AB7-AT7+AH7,0)))","v":96015.787454146601},{"$f":"IF(AC7=0,0,IF($A8-Inputs!$D$6>20,\"\",IF(AC7-AU7+AI7>0,AC7-AU7+AI7,0)))","v":109583.0140325188},{"$f":"IF(AD7=0,0,IF($A8-Inputs!$D$6>IF(Inputs!$D$9=0,20,25),\"\",IF(AV7<$AD$2*Inputs!$D$4,IF(V7*12>AD7,0,AD7),IF(AD7-AV7+AJ7>0,AD7-AV7+AJ7,0))))","v":100000},78298.469990319485,48923.507395928646,{"$f":"IF(AA8<AS7,0,IF(AA8=\"\",\"\",IF(Calculations!$A8-Inputs!$D$6>24,\"\",IF(AS8<$AA$2*Inputs!$D$4,$AA$2*Inputs!$D$4-($AA$2*Inputs!$D$4-AS8)/2,MIN($AA$2*Inputs!$D$4,AA8*Inputs!$D$4)))))","v":5994.3984261810001},{"$f":"IF(AB8=\"\",\"\",IF(Calculations!$A8-Inputs!$D$6>24,\"\",IF(AB8>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AB8<$X$3*12,0,AB8*Inputs!$D$4))))","v":5760.947247248796},{"$f":"IF(AC8=\"\",\"\",IF(Calculations!$A8-Inputs!$D$6>24,\"\",IF(AC8>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AC8<$X$3*12,0,AC8*Inputs!$D$4))))","v":6000},{"$f":"IF(AD8<AV7,0,IF(AD8=\"\",\"\",IF(Calculations!$A8-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV8<$AD$2*Inputs!$D$4,MAX(0,AV8),MIN($AD$2*Inputs!$D$4,AD8*Inputs!$D$4)))))","v":2053.172923881616},{"$f":"IF(AE8=\"\",\"\",IF(AE8<$AW$2,0,IF(AE8>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*'Main page'!$N$5,AE8*'Main page'!$N$5)))","v":3131.9387996127793},{"$f":"IF(AF8=\"\",\"\",IF(AF8<$AX$2,0,IF(AF8>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,AF8*Inputs!$D$4)))","v":2935.4104437557185},{"$f":"IFERROR(AG8/AA8,\"\")","v":0.06},0.06,5.4753011248800824E-2,2.053172923881616E-2,0.04,0.06,{"$f":"IFERROR(IF(OR(AA8=\"\",AA8=0),\"\",IF(AA8<S8*12,AA8,S8*12)),\"\")","v":6567.2876309095009},7314.7643685366565,4876.5095790244368,2053.172923881616,7271.7639515928968,13322.46023299823,{"$f":"IF($A8-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C8*0.1/12,$Y$2))","v":273.6369846212292},{"$f":"IF($A8-Inputs!$D$6>19,\"\",MIN(D8*0.1/12,$Y$2))","v":126.47003907402996},{"$f":"IF($A8-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C8*0.1/12,$Z$2))","v":273.6369846212292},{"$f":"IF($A8-Inputs!$D$6>19,\"\",MIN(E8*0.1/12,$Z$2))","v":279.90575917800646},{"$f":"(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A8-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F8*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":161.69458182163544},{"$f":"IF($A8-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G8*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":0},{"$f":"(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A8-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F8*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":161.69458182163544},{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A8-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H8*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":171.09774365680133},547.27396924245841,323.38916364327088,406.37579825203642,171.09774365680133,-140.89817099042199,-152.29141998646955,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(((BI8-BG8)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(((BJ8-BH8)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(AS8/((1+'Main page'!$N$4)^($A8-$A$2)),\"\")","v":4900.6111443259524},{"$f":"IFERROR(AU8/((1+'Main page'!$N$4)^($A8-$A$2)),\"\")","v":3638.9265297140341},{"$f":"IFERROR(AT8/((1+'Main page'!$N$4)^($A8-$A$2)),\"\")","v":5458.3897945710523},{"$f":"IFERROR(AV8/((1+'Main page'!$N$4)^($A8-$A$2)),\"\")","v":1532.1092477579048},{"$f":"IF(AW8=\"\",\"\",IFERROR(AW8/((1+'Main page'!$N$4)^($A8-$A$2)),\"\"))","v":5426.3022213858249},{"$f":"IFERROR(AX8/((1+'Main page'!$N$4)^($A8-$A$2)),\"\")","v":9941.424946942474},null,2030,0,0,0,0,0,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!$K$8<>\"\"),1,0)+IF(AND(Calculations!$A8>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A8>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A8>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A8>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},{"$f":"IF(Inputs!$D$6+10>Calculations!$A8,MIN(AT8:AV8),\"\")","v":2053.172923881616},{"$f":"IF(Inputs!$D$6+10>Calculations!$A8,MIN(BP8:BS8),\"\")","v":1532.1092477579048},null,7,45420,68130,102195,2030,{"$f":"Inputs!J8+Inputs!K8","v":119405.2296529},1194.0522965289999,2388.1045930579999,3582.156889587,4776.2091861159997,5970.2614826450008,7164.313779174,8358.3660757030011,9552.4183722319995,10746.470668761,11940.522965290002,13134.575261819,14328.627558348,15522.679854877,16716.732151406002,17910.784447934999,19104.836744463999,20298.889040993003,21492.941337521999,22686.993634050999,23881.045930580003,2030,{"$f":"CM8*(1+'Main page'!$N$4)+DH7*(1+'Main page'!$N$4)","v":9304.3942546474536},{"$f":"CN8*(1+'Main page'!$N$4)+DI7*(1+'Main page'!$N$4)","v":18608.788509294907},{"$f":"CO8*(1+'Main page'!$N$4)+DJ7*(1+'Main page'!$N$4)","v":27913.182763942357},{"$f":"CP8*(1+'Main page'!$N$4)+DK7*(1+'Main page'!$N$4)","v":37217.577018589815},{"$f":"CQ8*(1+'Main page'!$N$4)+DL7*(1+'Main page'!$N$4)","v":46521.971273237257},{"$f":"CR8*(1+'Main page'!$N$4)+DM7*(1+'Main page'!$N$4)","v":55826.365527884715},{"$f":"CS8*(1+'Main page'!$N$4)+DN7*(1+'Main page'!$N$4)","v":65130.759782532172},{"$f":"CT8*(1+'Main page'!$N$4)+DO7*(1+'Main page'!$N$4)","v":74435.154037179629},{"$f":"CU8*(1+'Main page'!$N$4)+DP7*(1+'Main page'!$N$4)","v":83739.548291827057},{"$f":"CV8*(1+'Main page'!$N$4)+DQ7*(1+'Main page'!$N$4)","v":93043.942546474515},{"$f":"CW8*(1+'Main page'!$N$4)+DR7*(1+'Main page'!$N$4)","v":102348.33680112197},{"$f":"CX8*(1+'Main page'!$N$4)+DS7*(1+'Main page'!$N$4)","v":111652.73105576943},{"$f":"CY8*(1+'Main page'!$N$4)+DT7*(1+'Main page'!$N$4)","v":120957.12531041687},{"$f":"CZ8*(1+'Main page'!$N$4)+DU7*(1+'Main page'!$N$4)","v":130261.51956506434},{"$f":"DA8*(1+'Main page'!$N$4)+DV7*(1+'Main page'!$N$4)","v":139565.91381971174},{"$f":"DB8*(1+'Main page'!$N$4)+DW7*(1+'Main page'!$N$4)","v":148870.30807435926},{"$f":"DC8*(1+'Main page'!$N$4)+DX7*(1+'Main page'!$N$4)","v":158174.70232900666},{"$f":"DD8*(1+'Main page'!$N$4)+DY7*(1+'Main page'!$N$4)","v":167479.09658365411},{"$f":"DE8*(1+'Main page'!$N$4)+DZ7*(1+'Main page'!$N$4)","v":176783.4908383016},{"$f":"DF8*(1+'Main page'!$N$4)+EA7*(1+'Main page'!$N$4)","v":186087.88509294903},5.5000000000000007E-2,4.0840000000000008E-2,6.1260000000000023E-2,0.11157350705430068,6.08998782777877E-2,{"$f":"Inputs!J8+Inputs!K8","v":119405.2296529}]
[2031,{"$f":"IF((SUM(Inputs!J9:K9)-((1+Inputs!$D$5)^(A9-$A$2))*VLOOKUP(Calculations!CC9,Calculations!$CG$1:$CI$9,3,FALSE))<=0,0,(SUM(Inputs!J9:K9)-((1+Inputs!$D$5)^(A9-$A$2))*VLOOKUP(Calculations!CC9,Calculations!$CG$1:$CI$9,3,FALSE)))","v":67643.062598367862},{"$f":"IF(Inputs!J9+Inputs!K9-((1+Inputs!$D$5)^(A9-$A$2))*VLOOKUP(CC9,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!J9+Inputs!K9-((1+Inputs!$D$5)^(A9-$A$2))*VLOOKUP(CC9,Calculations!$CG$1:$CJ$18,3,FALSE))","v":67643.062598367862},{"$f":"IF(Inputs!K9=\"\",Calculations!C9,IF(Inputs!J9-((1+Inputs!$D$5)^(A9-$A$2))*VLOOKUP((CC9-1),Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!J9-((1+Inputs!$D$5)^(A9-$A$2))*VLOOKUP(CC9-1,Calculations!$CG$1:$CJ$18,3,FALSE)))","v":15631.696829550099},{"$f":"IF(Inputs!K9-((1+Inputs!$D$5)^(A9-$A$2))*VLOOKUP((1),Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!K9-((1+Inputs!$D$5)^(A9-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":34596.35183440159},{"$f":"IF(Inputs!J9+Inputs!K9-((1+Inputs!$D$5)^(A9-$A$2))*VLOOKUP(CC9,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!J9+Inputs!K9-((1+Inputs!$D$5)^(A9-$A$2))*VLOOKUP(CC9,Calculations!$CG$1:$CJ$18,4,FALSE))","v":39970.900626308285},{"$f":"IF(Inputs!K9=\"\",Calculations!F9,IF(Inputs!J9-((1+Inputs!$D$5)^(A9-$A$2))*VLOOKUP((CC9-1),Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!J9-((1+Inputs!$D$5)^(A9-$A$2))*VLOOKUP(CC9-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!K9-((1+Inputs!$D$5)^(A9-$A$2))*VLOOKUP((1),Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!K9-((1+Inputs!$D$5)^(A9-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":21147.681115980638},{"$f":"IF($A9-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B9*0.1/12))","v":281.84609415986614},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A9-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C9*0.15/12,$Y$2)),IF(Inputs!P8=3,IF($A9-Inputs!$D$6>24,\"\",MIN(C9*0.15/12,$Y$2)),IF($A9-Inputs!$D$6>24,\"\",MIN(D9*0.15/12,$Y$2))))","v":195.39621036937623},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A9-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C9*0.1/12,$Y$2)),IF(Inputs!P8=3,IF($A9-Inputs!$D$6>19,\"\",MIN(C9*0.1/12,$Y$2)),IF($A9-Inputs!$D$6>19,\"\",MIN(D9*0.1/12,$Y$2))))","v":130.26414024625083},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A9-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F9*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P8=3,IF($A9-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F9*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A9-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G9*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":0},302.99016464970401,{"$f":"IF($A9-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B9*0.1/12))","v":281.84609415986614},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A9-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C9*0.15/12,$Z$2)),IF(Inputs!P8=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A9-Inputs!$D$6>24,\"\",MIN(C9*0.15/12,$Z$2)),IF($A9-Inputs!$D$6>24,\"\",MIN(E9*0.15/12,$Z$2))))","v":432.45439793001987},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A9-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C9*0.1/12,$Z$2)),IF(Inputs!P8=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A9-Inputs!$D$6>19,\"\",MIN(C9*0.1/12,$Z$2)),IF($A9-Inputs!$D$6>19,\"\",MIN(E9*0.1/12,$Z$2))))","v":288.30293195334662},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A9-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F9*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P8=3,IF($A9-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F9*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A9-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H9*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":176.23067596650534},302.99016464970401,563.69218831973228,627.85060829939607,418.56707219959742,176.23067596650534,605.98032929940803,1110.2050194165192,{"$f":"IF(AF9=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":555.10250970825962},{"$f":"IF(AF9=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":555.10250970825962},{"$f":"IF(AA8=0,0,IF($A9-Inputs!$D$6>25,\"\",IF((AA8+IF(AS8<AG8,(AH8-AS8)/2,AG8-AS8))>0,AA8+IF(AS8<AG8,(AH8-AS8)/2,AG8-AS8),0)))","v":99333.7512316215},{"$f":"IF(AB8=0,0,IF($A9-Inputs!$D$6>25,\"\",IF(AB8-AT8+AH8>0,AB8-AT8+AH8,0)))","v":94461.970332858749},{"$f":"IF(AC8=0,0,IF($A9-Inputs!$D$6>20,\"\",IF(AC8-AU8+AI8>0,AC8-AU8+AI8,0)))","v":110706.50445349436},{"$f":"IF(AD8=0,0,IF($A9-Inputs!$D$6>IF(Inputs!$D$9=0,20,25),\"\",IF(AV8<$AD$2*Inputs!$D$4,IF(V8*12>AD8,0,AD8),IF(AD8-AV8+AJ8>0,AD8-AV8+AJ8,0))))","v":100000},74158.644838339358,38536.457606686134,{"$f":"IF(AA9<AS8,0,IF(AA9=\"\",\"\",IF(Calculations!$A9-Inputs!$D$6>24,\"\",IF(AS9<$AA$2*Inputs!$D$4,$AA$2*Inputs!$D$4-($AA$2*Inputs!$D$4-AS9)/2,MIN($AA$2*Inputs!$D$4,AA9*Inputs!$D$4)))))","v":5960.02507389729},{"$f":"IF(AB9=\"\",\"\",IF(Calculations!$A9-Inputs!$D$6>24,\"\",IF(AB9>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AB9<$X$3*12,0,AB9*Inputs!$D$4))))","v":5667.7182199715244},{"$f":"IF(AC9=\"\",\"\",IF(Calculations!$A9-Inputs!$D$6>24,\"\",IF(AC9>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AC9<$X$3*12,0,AC9*Inputs!$D$4))))","v":6000},{"$f":"IF(AD9<AV8,0,IF(AD9=\"\",\"\",IF(Calculations!$A9-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV9<$AD$2*Inputs!$D$4,MAX(0,AV9),MIN($AD$2*Inputs!$D$4,AD9*Inputs!$D$4)))))","v":2114.768111598064},{"$f":"IF(AE9=\"\",\"\",IF(AE9<$AW$2,0,IF(AE9>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*'Main page'!$N$5,AE9*'Main page'!$N$5)))","v":2966.3457935335746},{"$f":"IF(AF9=\"\",\"\",IF(AF9<$AX$2,0,IF(AF9>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,AF9*Inputs!$D$4)))","v":2312.1874564011678},{"$f":"IFERROR(AG9/AA9,\"\")","v":0.06},5.9999999999999991E-2,5.4197357505045993E-2,2.114768111598064E-2,0.04,5.9999999999999991E-2,{"$f":"IFERROR(IF(OR(AA9=\"\",AA9=0),\"\",IF(AA9<S9*12,AA9,S9*12)),\"\")","v":6764.3062598367869},7534.2072995927529,5022.8048663951686,2114.768111598064,7271.7639515928968,13322.46023299823,{"$f":"IF($A9-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C9*0.1/12,$Y$2))","v":281.84609415986614},{"$f":"IF($A9-Inputs!$D$6>19,\"\",MIN(D9*0.1/12,$Y$2))","v":130.26414024625083},{"$f":"IF($A9-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C9*0.1/12,$Z$2))","v":281.84609415986614},{"$f":"IF($A9-Inputs!$D$6>19,\"\",MIN(E9*0.1/12,$Z$2))","v":288.30293195334662},{"$f":"(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A9-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F9*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":166.54541927628452},{"$f":"IF($A9-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G9*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":0},{"$f":"(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A9-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F9*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":166.54541927628452},{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A9-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H9*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":176.23067596650534},563.69218831973228,333.09083855256904,418.56707219959742,176.23067596650534,-145.12511612013486,-156.86016258606369,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(((BI9-BG9)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(((BJ9-BH9)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(AS9/((1+'Main page'!$N$4)^($A9-$A$2)),\"\")","v":4807.2661701483148},{"$f":"IFERROR(AU9/((1+'Main page'!$N$4)^($A9-$A$2)),\"\")","v":3569.6136434337654},{"$f":"IFERROR(AT9/((1+'Main page'!$N$4)^($A9-$A$2)),\"\")","v":5354.4204651506479},{"$f":"IFERROR(AV9/((1+'Main page'!$N$4)^($A9-$A$2)),\"\")","v":1502.9262144672773},{"$f":"IF(AW9=\"\",\"\",IFERROR(AW9/((1+'Main page'!$N$4)^($A9-$A$2)),\"\"))","v":5167.9068775103078},{"$f":"IFERROR(AX9/((1+'Main page'!$N$4)^($A9-$A$2)),\"\")","v":9468.0237589928292},null,2031,0,0,0,0,0,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!$K$8<>\"\"),1,0)+IF(AND(Calculations!$A9>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A9>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A9>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A9>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},{"$f":"IF(Inputs!$D$6+10>Calculations!$A9,MIN(AT9:AV9),\"\")","v":2114.768111598064},{"$f":"IF(Inputs!$D$6+10>Calculations!$A9,MIN(BP9:BS9),\"\")","v":1502.9262144672773},null,8,50560,75840,113760,2031,{"$f":"Inputs!J9+Inputs!K9","v":122987.386542487},1229.87386542487,2459.74773084974,3689.6215962746101,4919.4954616994801,6149.3693271243501,7379.2431925492201,8609.1170579740901,9838.9909233989601,11068.86478882383,12298.7386542487,13528.61251967357,14758.48638509844,15988.36025052331,17218.23411594818,18448.10798137305,19677.98184679792,20907.85571222279,22137.72957764766,23367.60344307253,24597.4773084974,2031,{"$f":"CM9*(1+'Main page'!$N$4)+DH8*(1+'Main page'!$N$4)","v":11060.981526075939},{"$f":"CN9*(1+'Main page'!$N$4)+DI8*(1+'Main page'!$N$4)","v":22121.963052151877},{"$f":"CO9*(1+'Main page'!$N$4)+DJ8*(1+'Main page'!$N$4)","v":33182.94457822782},{"$f":"CP9*(1+'Main page'!$N$4)+DK8*(1+'Main page'!$N$4)","v":44243.926104303755},{"$f":"CQ9*(1+'Main page'!$N$4)+DL8*(1+'Main page'!$N$4)","v":55304.90763037969},{"$f":"CR9*(1+'Main page'!$N$4)+DM8*(1+'Main page'!$N$4)","v":66365.88915645564},{"$f":"CS9*(1+'Main page'!$N$4)+DN8*(1+'Main page'!$N$4)","v":77426.870682531575},{"$f":"CT9*(1+'Main page'!$N$4)+DO8*(1+'Main page'!$N$4)","v":88487.85220860751},{"$f":"CU9*(1+'Main page'!$N$4)+DP8*(1+'Main page'!$N$4)","v":99548.833734683431},{"$f":"CV9*(1+'Main page'!$N$4)+DQ8*(1+'Main page'!$N$4)","v":110609.81526075938},{"$f":"CW9*(1+'Main page'!$N$4)+DR8*(1+'Main page'!$N$4)","v":121670.79678683533},{"$f":"CX9*(1+'Main page'!$N$4)+DS8*(1+'Main page'!$N$4)","v":132731.77831291128},{"$f":"CY9*(1+'Main page'!$N$4)+DT8*(1+'Main page'!$N$4)","v":143792.7598389872},{"$f":"CZ9*(1+'Main page'!$N$4)+DU8*(1+'Main page'!$N$4)","v":154853.74136506315},{"$f":"DA9*(1+'Main page'!$N$4)+DV8*(1+'Main page'!$N$4)","v":165914.72289113904},{"$f":"DB9*(1+'Main page'!$N$4)+DW8*(1+'Main page'!$N$4)","v":176975.70441721502},{"$f":"DC9*(1+'Main page'!$N$4)+DX8*(1+'Main page'!$N$4)","v":188036.68594329094},{"$f":"DD9*(1+'Main page'!$N$4)+DY8*(1+'Main page'!$N$4)","v":199097.66746936686},{"$f":"DE9*(1+'Main page'!$N$4)+DZ8*(1+'Main page'!$N$4)","v":210158.64899544287},{"$f":"DF9*(1+'Main page'!$N$4)+EA8*(1+'Main page'!$N$4)","v":221219.63052151876},5.5000000000000014E-2,4.0839999999999994E-2,6.1259999999999995E-2,0.10832379325660259,5.9126095415327866E-2,{"$f":"Inputs!J9+Inputs!K9","v":122987.386542487}]
[2032,{"$f":"IF((SUM(Inputs!J10:K10)-((1+Inputs!$D$5)^(A10-$A$2))*VLOOKUP(Calculations!CC10,Calculations!$CG$1:$CI$9,3,FALSE))<=0,0,(SUM(Inputs!J10:K10)-((1+Inputs!$D$5)^(A10-$A$2))*VLOOKUP(Calculations!CC10,Calculations!$CG$1:$CI$9,3,FALSE)))","v":69672.354476318898},{"$f":"IF(Inputs!J10+Inputs!K10-((1+Inputs!$D$5)^(A10-$A$2))*VLOOKUP(CC10,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!J10+Inputs!K10-((1+Inputs!$D$5)^(A10-$A$2))*VLOOKUP(CC10,Calculations!$CG$1:$CJ$18,3,FALSE))","v":69672.354476318898},{"$f":"IF(Inputs!K10=\"\",Calculations!C10,IF(Inputs!J10-((1+Inputs!$D$5)^(A10-$A$2))*VLOOKUP((CC10-1),Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!J10-((1+Inputs!$D$5)^(A10-$A$2))*VLOOKUP(CC10-1,Calculations!$CG$1:$CJ$18,3,FALSE)))","v":16100.647734436607},{"$f":"IF(Inputs!K10-((1+Inputs!$D$5)^(A10-$A$2))*VLOOKUP((1),Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!K10-((1+Inputs!$D$5)^(A10-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":35634.242389433639},{"$f":"IF(Inputs!J10+Inputs!K10-((1+Inputs!$D$5)^(A10-$A$2))*VLOOKUP(CC10,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!J10+Inputs!K10-((1+Inputs!$D$5)^(A10-$A$2))*VLOOKUP(CC10,Calculations!$CG$1:$CJ$18,4,FALSE))","v":41170.027645097536},{"$f":"IF(Inputs!K10=\"\",Calculations!F10,IF(Inputs!J10-((1+Inputs!$D$5)^(A10-$A$2))*VLOOKUP((CC10-1),Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!J10-((1+Inputs!$D$5)^(A10-$A$2))*VLOOKUP(CC10-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!K10-((1+Inputs!$D$5)^(A10-$A$2))*VLOOKUP((1),Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!K10-((1+Inputs!$D$5)^(A10-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":21782.11154946006},{"$f":"IF($A10-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B10*0.1/12))","v":290.30147698466209},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A10-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C10*0.15/12,$Y$2)),IF(Inputs!P9=3,IF($A10-Inputs!$D$6>24,\"\",MIN(C10*0.15/12,$Y$2)),IF($A10-Inputs!$D$6>24,\"\",MIN(D10*0.15/12,$Y$2))))","v":201.25809668045758},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A10-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C10*0.1/12,$Y$2)),IF(Inputs!P9=3,IF($A10-Inputs!$D$6>19,\"\",MIN(C10*0.1/12,$Y$2)),IF($A10-Inputs!$D$6>19,\"\",MIN(D10*0.1/12,$Y$2))))","v":134.1720644536384},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A10-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F10*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P9=3,IF($A10-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F10*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A10-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G10*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":0},302.99016464970401,{"$f":"IF($A10-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B10*0.1/12))","v":290.30147698466209},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A10-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C10*0.15/12,$Z$2)),IF(Inputs!P9=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A10-Inputs!$D$6>24,\"\",MIN(C10*0.15/12,$Z$2)),IF($A10-Inputs!$D$6>24,\"\",MIN(E10*0.15/12,$Z$2))))","v":445.42802986792049},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A10-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C10*0.1/12,$Z$2)),IF(Inputs!P9=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A10-Inputs!$D$6>19,\"\",MIN(C10*0.1/12,$Z$2)),IF($A10-Inputs!$D$6>19,\"\",MIN(E10*0.1/12,$Z$2))))","v":296.95201991194699},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A10-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F10*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P9=3,IF($A10-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F10*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A10-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H10*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":181.5175962455005},302.99016464970401,580.60295396932418,646.68612654837807,431.12408436558542,181.5175962455005,605.98032929940803,1110.2050194165192,{"$f":"IF(AF10=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":555.10250970825962},{"$f":"IF(AF10=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":555.10250970825962},{"$f":"IF(AA9=0,0,IF($A10-Inputs!$D$6>25,\"\",IF((AA9+IF(AS9<AG9,(AH9-AS9)/2,AG9-AS9))>0,AA9+IF(AS9<AG9,(AH9-AS9)/2,AG9-AS9),0)))","v":98529.470045681999},{"$f":"IF(AB9=0,0,IF($A10-Inputs!$D$6>25,\"\",IF(AB9-AT9+AH9>0,AB9-AT9+AH9,0)))","v":92595.481253237522},{"$f":"IF(AC9=0,0,IF($A10-Inputs!$D$6>20,\"\",IF(AC9-AU9+AI9>0,AC9-AU9+AI9,0)))","v":111683.6995870992},{"$f":"IF(AD9=0,0,IF($A10-Inputs!$D$6>IF(Inputs!$D$9=0,20,25),\"\",IF(AV9<$AD$2*Inputs!$D$4,IF(V9*12>AD9,0,AD9),IF(AD9-AV9+AJ9>0,AD9-AV9+AJ9,0))))","v":100000},69853.22668028003,27526.184830089071,{"$f":"IF(AA10<AS9,0,IF(AA10=\"\",\"\",IF(Calculations!$A10-Inputs!$D$6>24,\"\",IF(AS10<$AA$2*Inputs!$D$4,$AA$2*Inputs!$D$4-($AA$2*Inputs!$D$4-AS10)/2,MIN($AA$2*Inputs!$D$4,AA10*Inputs!$D$4)))))","v":5911.7682027409201},{"$f":"IF(AB10=\"\",\"\",IF(Calculations!$A10-Inputs!$D$6>24,\"\",IF(AB10>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AB10<$X$3*12,0,AB10*Inputs!$D$4))))","v":5555.7288751942515},{"$f":"IF(AC10=\"\",\"\",IF(Calculations!$A10-Inputs!$D$6>24,\"\",IF(AC10>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AC10<$X$3*12,0,AC10*Inputs!$D$4))))","v":6000},{"$f":"IF(AD10<AV9,0,IF(AD10=\"\",\"\",IF(Calculations!$A10-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV10<$AD$2*Inputs!$D$4,MAX(0,AV10),MIN($AD$2*Inputs!$D$4,AD10*Inputs!$D$4)))))","v":2178.211154946006},{"$f":"IF(AE10=\"\",\"\",IF(AE10<$AW$2,0,IF(AE10>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*'Main page'!$N$5,AE10*'Main page'!$N$5)))","v":2794.1290672112013},{"$f":"IF(AF10=\"\",\"\",IF(AF10<$AX$2,0,IF(AF10>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,AF10*Inputs!$D$4)))","v":1651.5710898053442},{"$f":"IFERROR(AG10/AA10,\"\")","v":0.06},6.0000000000000005E-2,5.3723148697458367E-2,2.1782111549460061E-2,0.04,0.06,{"$f":"IFERROR(IF(OR(AA10=\"\",AA10=0),\"\",IF(AA10<S10*12,AA10,S10*12)),\"\")","v":6967.2354476318906},7760.2335185805368,5173.4890123870246,2178.211154946006,7271.7639515928968,13322.46023299823,{"$f":"IF($A10-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C10*0.1/12,$Y$2))","v":290.30147698466209},{"$f":"IF($A10-Inputs!$D$6>19,\"\",MIN(D10*0.1/12,$Y$2))","v":134.1720644536384},{"$f":"IF($A10-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C10*0.1/12,$Z$2))","v":290.30147698466209},{"$f":"IF($A10-Inputs!$D$6>19,\"\",MIN(E10*0.1/12,$Z$2))","v":296.95201991194699},{"$f":"(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A10-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F10*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":171.54178185457306},{"$f":"IF($A10-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G10*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":0},{"$f":"(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A10-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F10*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":171.54178185457306},{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A10-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H10*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":181.5175962455005},580.60295396932418,343.08356370914612,431.12408436558542,181.5175962455005,-149.47886960373876,-161.56596746364562,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(((BI10-BG10)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(((BJ10-BH10)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(AS10/((1+'Main page'!$N$4)^($A10-$A$2)),\"\")","v":4715.6991954788236},{"$f":"IFERROR(AU10/((1+'Main page'!$N$4)^($A10-$A$2)),\"\")","v":3501.6210026064564},{"$f":"IFERROR(AT10/((1+'Main page'!$N$4)^($A10-$A$2)),\"\")","v":5252.4315039096846},{"$f":"IFERROR(AV10/((1+'Main page'!$N$4)^($A10-$A$2)),\"\")","v":1474.2990484774245},{"$f":"IF(AW10=\"\",\"\",IFERROR(AW10/((1+'Main page'!$N$4)^($A10-$A$2)),\"\"))","v":4921.8160738193419},{"$f":"IFERROR(AX10/((1+'Main page'!$N$4)^($A10-$A$2)),\"\")","v":9017.1654847550762},null,2032,0,0,0,0,0,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!$K$8<>\"\"),1,0)+IF(AND(Calculations!$A10>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A10>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A10>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A10>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},{"$f":"IF(Inputs!$D$6+10>Calculations!$A10,MIN(AT10:AV10),\"\")","v":2178.211154946006},{"$f":"IF(Inputs!$D$6+10>Calculations!$A10,MIN(BP10:BS10),\"\")","v":1474.2990484774245},null,9,{"$f":"5140+CH9","v":55700},83550,125325,2032,{"$f":"Inputs!J10+Inputs!K10","v":126677.00813876161},1266.7700813876161,2533.5401627752321,3800.310244162848,5067.0803255504643,6333.8504069380806,7600.620488325696,8867.3905697133141,10134.160651100929,11400.930732488545,12667.700813876161,13934.470895263777,15201.240976651392,16468.01105803901,17734.781139426628,19001.551220814239,20268.321302201857,21535.091383589475,22801.86146497709,24068.631546364704,25335.401627752322,2032,{"$f":"CM10*(1+'Main page'!$N$4)+DH9*(1+'Main page'!$N$4)","v":12944.139187836734},{"$f":"CN10*(1+'Main page'!$N$4)+DI9*(1+'Main page'!$N$4)","v":25888.278375673468},{"$f":"CO10*(1+'Main page'!$N$4)+DJ9*(1+'Main page'!$N$4)","v":38832.417563510207},{"$f":"CP10*(1+'Main page'!$N$4)+DK9*(1+'Main page'!$N$4)","v":51776.556751346936},{"$f":"CQ10*(1+'Main page'!$N$4)+DL9*(1+'Main page'!$N$4)","v":64720.695939183664},{"$f":"CR10*(1+'Main page'!$N$4)+DM9*(1+'Main page'!$N$4)","v":77664.835127020415},{"$f":"CS10*(1+'Main page'!$N$4)+DN9*(1+'Main page'!$N$4)","v":90608.974314857143},{"$f":"CT10*(1+'Main page'!$N$4)+DO9*(1+'Main page'!$N$4)","v":103553.11350269387},{"$f":"CU10*(1+'Main page'!$N$4)+DP9*(1+'Main page'!$N$4)","v":116497.25269053059},{"$f":"CV10*(1+'Main page'!$N$4)+DQ9*(1+'Main page'!$N$4)","v":129441.39187836733},{"$f":"CW10*(1+'Main page'!$N$4)+DR9*(1+'Main page'!$N$4)","v":142385.53106620407},{"$f":"CX10*(1+'Main page'!$N$4)+DS9*(1+'Main page'!$N$4)","v":155329.67025404083},{"$f":"CY10*(1+'Main page'!$N$4)+DT9*(1+'Main page'!$N$4)","v":168273.80944187753},{"$f":"CZ10*(1+'Main page'!$N$4)+DU9*(1+'Main page'!$N$4)","v":181217.94862971429},{"$f":"DA10*(1+'Main page'!$N$4)+DV9*(1+'Main page'!$N$4)","v":194162.08781755096},{"$f":"DB10*(1+'Main page'!$N$4)+DW9*(1+'Main page'!$N$4)","v":207106.22700538774},{"$f":"DC10*(1+'Main page'!$N$4)+DX9*(1+'Main page'!$N$4)","v":220050.36619322444},{"$f":"DD10*(1+'Main page'!$N$4)+DY9*(1+'Main page'!$N$4)","v":232994.50538106117},{"$f":"DE10*(1+'Main page'!$N$4)+DZ9*(1+'Main page'!$N$4)","v":245938.64456889796},{"$f":"DF10*(1+'Main page'!$N$4)+EA9*(1+'Main page'!$N$4)","v":258882.78375673466},5.5000000000000014E-2,4.0840000000000001E-2,6.1260000000000009E-2,0.1051687313170899,5.7403976131386279E-2,{"$f":"Inputs!J10+Inputs!K10","v":126677.00813876161}]
[2033,{"$f":"IF((SUM(Inputs!J11:K11)-((1+Inputs!$D$5)^(A11-$A$2))*VLOOKUP(Calculations!CC11,Calculations!$CG$1:$CI$9,3,FALSE))<=0,0,(SUM(Inputs!J11:K11)-((1+Inputs!$D$5)^(A11-$A$2))*VLOOKUP(Calculations!CC11,Calculations!$CG$1:$CI$9,3,FALSE)))","v":71762.525110608462},{"$f":"IF(Inputs!J11+Inputs!K11-((1+Inputs!$D$5)^(A11-$A$2))*VLOOKUP(CC11,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!J11+Inputs!K11-((1+Inputs!$D$5)^(A11-$A$2))*VLOOKUP(CC11,Calculations!$CG$1:$CJ$18,3,FALSE))","v":71762.525110608462},{"$f":"IF(Inputs!K11=\"\",Calculations!C11,IF(Inputs!J11-((1+Inputs!$D$5)^(A11-$A$2))*VLOOKUP((CC11-1),Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!J11-((1+Inputs!$D$5)^(A11-$A$2))*VLOOKUP(CC11-1,Calculations!$CG$1:$CJ$18,3,FALSE)))","v":16583.667166469706},{"$f":"IF(Inputs!K11-((1+Inputs!$D$5)^(A11-$A$2))*VLOOKUP((1),Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!K11-((1+Inputs!$D$5)^(A11-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":36703.269661116661},{"$f":"IF(Inputs!J11+Inputs!K11-((1+Inputs!$D$5)^(A11-$A$2))*VLOOKUP(CC11,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!J11+Inputs!K11-((1+Inputs!$D$5)^(A11-$A$2))*VLOOKUP(CC11,Calculations!$CG$1:$CJ$18,4,FALSE))","v":42405.128474450466},{"$f":"IF(Inputs!K11=\"\",Calculations!F11,IF(Inputs!J11-((1+Inputs!$D$5)^(A11-$A$2))*VLOOKUP((CC11-1),Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!J11-((1+Inputs!$D$5)^(A11-$A$2))*VLOOKUP(CC11-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!K11-((1+Inputs!$D$5)^(A11-$A$2))*VLOOKUP((1),Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!K11-((1+Inputs!$D$5)^(A11-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":22435.574895943872},{"$f":"IF($A11-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B11*0.1/12))","v":299.01052129420196},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A11-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C11*0.15/12,$Y$2)),IF(Inputs!P10=3,IF($A11-Inputs!$D$6>24,\"\",MIN(C11*0.15/12,$Y$2)),IF($A11-Inputs!$D$6>24,\"\",MIN(D11*0.15/12,$Y$2))))","v":207.2958395808713},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A11-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C11*0.1/12,$Y$2)),IF(Inputs!P10=3,IF($A11-Inputs!$D$6>19,\"\",MIN(C11*0.1/12,$Y$2)),IF($A11-Inputs!$D$6>19,\"\",MIN(D11*0.1/12,$Y$2))))","v":138.19722638724755},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A11-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F11*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P10=3,IF($A11-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F11*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A11-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G11*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":0},302.99016464970401,{"$f":"IF($A11-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B11*0.1/12))","v":299.01052129420196},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A11-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C11*0.15/12,$Z$2)),IF(Inputs!P10=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A11-Inputs!$D$6>24,\"\",MIN(C11*0.15/12,$Z$2)),IF($A11-Inputs!$D$6>24,\"\",MIN(E11*0.15/12,$Z$2))))","v":458.79087076395825},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A11-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C11*0.1/12,$Z$2)),IF(Inputs!P10=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A11-Inputs!$D$6>19,\"\",MIN(C11*0.1/12,$Z$2)),IF($A11-Inputs!$D$6>19,\"\",MIN(E11*0.1/12,$Z$2))))","v":305.86058050930552},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A11-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F11*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P10=3,IF($A11-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F11*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A11-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H11*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":186.9631241328656},302.99016464970401,598.02104258840393,666.0867103448295,444.05780689655307,186.9631241328656,605.98032929940803,1110.2050194165192,{"$f":"IF(AF11=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":555.10250970825962},{"$f":"IF(AF11=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":555.10250970825962},{"$f":"IF(AA10=0,0,IF($A11-Inputs!$D$6>25,\"\",IF((AA10+IF(AS10<AG10,(AH10-AS10)/2,AG10-AS10))>0,AA10+IF(AS10<AG10,(AH10-AS10)/2,AG10-AS10),0)))","v":97474.00280079103},{"$f":"IF(AB10=0,0,IF($A11-Inputs!$D$6>25,\"\",IF(AB10-AT10+AH10>0,AB10-AT10+AH10,0)))","v":90390.976609851234},{"$f":"IF(AC10=0,0,IF($A11-Inputs!$D$6>20,\"\",IF(AC10-AU10+AI10>0,AC10-AU10+AI10,0)))","v":112510.21057471217},{"$f":"IF(AD10=0,0,IF($A11-Inputs!$D$6>IF(Inputs!$D$9=0,20,25),\"\",IF(AV10<$AD$2*Inputs!$D$4,IF(V10*12>AD10,0,AD10),IF(AD10-AV10+AJ10>0,AD10-AV10+AJ10,0))))","v":100000},65375.591795898334,15855.295686896185,{"$f":"IF(AA11<AS10,0,IF(AA11=\"\",\"\",IF(Calculations!$A11-Inputs!$D$6>24,\"\",IF(AS11<$AA$2*Inputs!$D$4,$AA$2*Inputs!$D$4-($AA$2*Inputs!$D$4-AS11)/2,MIN($AA$2*Inputs!$D$4,AA11*Inputs!$D$4)))))","v":5848.4401680474612},{"$f":"IF(AB11=\"\",\"\",IF(Calculations!$A11-Inputs!$D$6>24,\"\",IF(AB11>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AB11<$X$3*12,0,AB11*Inputs!$D$4))))","v":5423.4585965910737},{"$f":"IF(AC11=\"\",\"\",IF(Calculations!$A11-Inputs!$D$6>24,\"\",IF(AC11>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AC11<$X$3*12,0,AC11*Inputs!$D$4))))","v":6000},{"$f":"IF(AD11<AV10,0,IF(AD11=\"\",\"\",IF(Calculations!$A11-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV11<$AD$2*Inputs!$D$4,MAX(0,AV11),MIN($AD$2*Inputs!$D$4,AD11*Inputs!$D$4)))))","v":2243.5574895943873},{"$f":"IF(AE11=\"\",\"\",IF(AE11<$AW$2,0,IF(AE11>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*'Main page'!$N$5,AE11*'Main page'!$N$5)))","v":2615.0236718359333},{"$f":"IF(AF11=\"\",\"\",IF(AF11<$AX$2,0,IF(AF11>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,AF11*Inputs!$D$4)))","v":951.317741213771},{"$f":"IFERROR(AG11/AA11,\"\")","v":5.9999999999999991E-2},0.06,5.3328493203874262E-2,2.2435574895943874E-2,0.04,0.06,{"$f":"IFERROR(IF(OR(AA11=\"\",AA11=0),\"\",IF(AA11<S11*12,AA11,S11*12)),\"\")","v":7176.2525110608476},7993.040524137954,5328.6936827586369,2243.5574895943873,7271.7639515928968,13322.46023299823,{"$f":"IF($A11-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C11*0.1/12,$Y$2))","v":299.01052129420196},{"$f":"IF($A11-Inputs!$D$6>19,\"\",MIN(D11*0.1/12,$Y$2))","v":138.19722638724755},{"$f":"IF($A11-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C11*0.1/12,$Z$2))","v":299.01052129420196},{"$f":"IF($A11-Inputs!$D$6>19,\"\",MIN(E11*0.1/12,$Z$2))","v":305.86058050930552},{"$f":"(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A11-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F11*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":176.68803531021027},{"$f":"IF($A11-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G11*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":0},{"$f":"(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A11-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F11*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":176.68803531021027},{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A11-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H11*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":186.9631241328656},598.02104258840393,353.37607062042053,444.05780689655307,186.9631241328656,-153.96323569185085,-166.41294648755493,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(((BI11-BG11)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(((BJ11-BH11)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(AS11/((1+'Main page'!$N$4)^($A11-$A$2)),\"\")","v":4625.8763536601791},{"$f":"IFERROR(AU11/((1+'Main page'!$N$4)^($A11-$A$2)),\"\")","v":3434.923459699668},{"$f":"IFERROR(AT11/((1+'Main page'!$N$4)^($A11-$A$2)),\"\")","v":5152.3851895495009},{"$f":"IFERROR(AV11/((1+'Main page'!$N$4)^($A11-$A$2)),\"\")","v":1446.2171618397599},{"$f":"IF(AW11=\"\",\"\",IFERROR(AW11/((1+'Main page'!$N$4)^($A11-$A$2)),\"\"))","v":4687.4438798279443},{"$f":"IFERROR(AX11/((1+'Main page'!$N$4)^($A11-$A$2)),\"\")","v":8587.7766521476915},null,2033,0,0,0,0,0,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!$K$8<>\"\"),1,0)+IF(AND(Calculations!$A11>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A11>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A11>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A11>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},{"$f":"IF(Inputs!$D$6+10>Calculations!$A11,MIN(AT11:AV11),\"\")","v":2243.5574895943873},{"$f":"IF(Inputs!$D$6+10>Calculations!$A11,MIN(BP11:BS11),\"\")","v":1446.2171618397599},null,10,60840,91260,136890,2033,{"$f":"Inputs!J11+Inputs!K11","v":130477.31838292447},1304.7731838292448,2609.5463676584895,3914.3195514877339,5219.0927353169791,6523.8659191462239,7828.6391029754677,9133.4122868047143,10438.185470633958,11742.958654463202,13047.731838292448,14352.505022121692,15657.278205950935,16962.051389780183,18266.824573609429,19571.597757438671,20876.370941267916,22181.144125097162,23485.917308926404,24790.69049275565,26095.463676584895,2033,{"$f":"CM11*(1+'Main page'!$N$4)+DH10*(1+'Main page'!$N$4)","v":14961.357990249278},{"$f":"CN11*(1+'Main page'!$N$4)+DI10*(1+'Main page'!$N$4)","v":29922.715980498557},{"$f":"CO11*(1+'Main page'!$N$4)+DJ10*(1+'Main page'!$N$4)","v":44884.073970747842},{"$f":"CP11*(1+'Main page'!$N$4)+DK10*(1+'Main page'!$N$4)","v":59845.431960997113},{"$f":"CQ11*(1+'Main page'!$N$4)+DL10*(1+'Main page'!$N$4)","v":74806.789951246392},{"$f":"CR11*(1+'Main page'!$N$4)+DM10*(1+'Main page'!$N$4)","v":89768.147941495685},{"$f":"CS11*(1+'Main page'!$N$4)+DN10*(1+'Main page'!$N$4)","v":104729.50593174496},{"$f":"CT11*(1+'Main page'!$N$4)+DO10*(1+'Main page'!$N$4)","v":119690.86392199423},{"$f":"CU11*(1+'Main page'!$N$4)+DP10*(1+'Main page'!$N$4)","v":134652.22191224349},{"$f":"CV11*(1+'Main page'!$N$4)+DQ10*(1+'Main page'!$N$4)","v":149613.57990249278},{"$f":"CW11*(1+'Main page'!$N$4)+DR10*(1+'Main page'!$N$4)","v":164574.93789274208},{"$f":"CX11*(1+'Main page'!$N$4)+DS10*(1+'Main page'!$N$4)","v":179536.29588299137},{"$f":"CY11*(1+'Main page'!$N$4)+DT10*(1+'Main page'!$N$4)","v":194497.6538732406},{"$f":"CZ11*(1+'Main page'!$N$4)+DU10*(1+'Main page'!$N$4)","v":209459.01186348993},{"$f":"DA11*(1+'Main page'!$N$4)+DV10*(1+'Main page'!$N$4)","v":224420.36985373913},{"$f":"DB11*(1+'Main page'!$N$4)+DW10*(1+'Main page'!$N$4)","v":239381.72784398845},{"$f":"DC11*(1+'Main page'!$N$4)+DX10*(1+'Main page'!$N$4)","v":254343.08583423772},{"$f":"DD11*(1+'Main page'!$N$4)+DY10*(1+'Main page'!$N$4)","v":269304.44382448698},{"$f":"DE11*(1+'Main page'!$N$4)+DZ10*(1+'Main page'!$N$4)","v":284265.80181473627},{"$f":"DF11*(1+'Main page'!$N$4)+EA10*(1+'Main page'!$N$4)","v":299227.15980498557},5.5000000000000014E-2,4.0840000000000015E-2,6.1260000000000009E-2,0.10210556438552416,5.5732015661540076E-2,{"$f":"Inputs!J11+Inputs!K11","v":130477.31838292447}]
[2034,{"$f":"IF((SUM(((1+Inputs!$J$12)^($A12-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A12-$A$11))*Inputs!$K$11)-VLOOKUP($CC12,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A12-$A$2)))<=0,0,(SUM(((1+Inputs!$J$12)^($A12-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A12-$A$11))*Inputs!$K$11)-VLOOKUP($CC12,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A12-$A$2))))","v":73915.400863926712},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A12-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A12-$A$11))-((1+Inputs!$D$5)^(A12-$A$2))*VLOOKUP(CC12,Calculations!$CG$1:$CJ$16,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A12-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A12-$A$11))-((1+Inputs!$D$5)^(A12-$A$2))*VLOOKUP(CC12,Calculations!$CG$1:$CJ$16,3,FALSE))","v":73915.400863926712},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A12-Calculations!$A$11))-((1+Inputs!$D$5)^(A12-$A$2))*VLOOKUP(CC12-1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A12-Calculations!$A$11))-((1+Inputs!$D$5)^(A12-$A$2))*VLOOKUP(CC12-1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":17081.177181463798},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A12-Calculations!$A$11))-((1+Inputs!$D$5)^(A12-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A12-Calculations!$A$11))-((1+Inputs!$D$5)^(A12-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":37804.367750950158},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A12-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A12-$A$11))-((1+Inputs!$D$5)^(A12-$A$2))*VLOOKUP(CC12,Calculations!$CG$1:$CJ$16,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A12-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A12-$A$11))-((1+Inputs!$D$5)^(A12-$A$2))*VLOOKUP(CC12,Calculations!$CG$1:$CJ$16,4,FALSE))","v":43677.28232868397},{"$f":"IF(Inputs!$K$11=\"\",Calculations!F12,IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A12-Calculations!$A$11))-((1+Inputs!$D$5)^(A12-$A$2))*VLOOKUP(CC12-1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A12-Calculations!$A$11))-((1+Inputs!$D$5)^(A12-$A$2))*VLOOKUP(CC12-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A12-Calculations!$A$11))-((1+Inputs!$D$5)^(A12-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A12-Calculations!$A$11))-((1+Inputs!$D$5)^(A12-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":23108.64214282218},{"$f":"IF($A12-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B12*0.1/12))","v":307.980836933028},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A12-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C12*0.15/12,$Y$2)),IF(Inputs!P11=3,IF($A12-Inputs!$D$6>24,\"\",MIN(C12*0.15/12,$Y$2)),IF($A12-Inputs!$D$6>24,\"\",MIN(D12*0.15/12,$Y$2))))","v":213.51471476829747},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A12-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C12*0.1/12,$Y$2)),IF(Inputs!P11=3,IF($A12-Inputs!$D$6>19,\"\",MIN(C12*0.1/12,$Y$2)),IF($A12-Inputs!$D$6>19,\"\",MIN(D12*0.1/12,$Y$2))))","v":142.34314317886501},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A12-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F12*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P11=3,IF($A12-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F12*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A12-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G12*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":0},302.99016464970401,{"$f":"IF($A12-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B12*0.1/12))","v":307.980836933028},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A12-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C12*0.15/12,$Z$2)),IF(Inputs!P11=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A12-Inputs!$D$6>24,\"\",MIN(C12*0.15/12,$Z$2)),IF($A12-Inputs!$D$6>24,\"\",MIN(E12*0.15/12,$Z$2))))","v":472.55459688687694},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A12-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C12*0.1/12,$Z$2)),IF(Inputs!P11=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A12-Inputs!$D$6>19,\"\",MIN(C12*0.1/12,$Z$2)),IF($A12-Inputs!$D$6>19,\"\",MIN(E12*0.1/12,$Z$2))))","v":315.03639792458466},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A12-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F12*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P11=3,IF($A12-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F12*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A12-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H12*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":192.57201785685152},302.99016464970401,615.961673866056,686.06931165517437,457.3795411034497,192.57201785685152,605.98032929940803,1110.2050194165192,{"$f":"IF(AF12=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":555.10250970825962},{"$f":"IF(AF12=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":555.10250970825962},{"$f":"IF(AA11=0,0,IF($A12-Inputs!$D$6>25,\"\",IF((AA11+IF(AS11<AG11,(AH11-AS11)/2,AG11-AS11))>0,AA11+IF(AS11<AG11,(AH11-AS11)/2,AG11-AS11),0)))","v":96146.190457777644},{"$f":"IF(AB11=0,0,IF($A12-Inputs!$D$6>25,\"\",IF(AB11-AT11+AH11>0,AB11-AT11+AH11,0)))","v":87821.394682304352},{"$f":"IF(AC11=0,0,IF($A12-Inputs!$D$6>20,\"\",IF(AC11-AU11+AI11>0,AC11-AU11+AI11,0)))","v":113181.51689195354},{"$f":"IF(AD11=0,0,IF($A12-Inputs!$D$6>IF(Inputs!$D$9=0,20,25),\"\",IF(AV11<$AD$2*Inputs!$D$4,IF(V11*12>AD11,0,AD11),IF(AD11-AV11+AJ11>0,AD11-AV11+AJ11,0))))","v":100000},60718.851516141367,3484.1531951117258,{"$f":"IF(AA12<AS11,0,IF(AA12=\"\",\"\",IF(Calculations!$A12-Inputs!$D$6>24,\"\",IF(AS12<$AA$2*Inputs!$D$4,$AA$2*Inputs!$D$4-($AA$2*Inputs!$D$4-AS12)/2,MIN($AA$2*Inputs!$D$4,AA12*Inputs!$D$4)))))","v":5768.7714274666587},{"$f":"IF(AB12=\"\",\"\",IF(Calculations!$A12-Inputs!$D$6>24,\"\",IF(AB12>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AB12<$X$3*12,0,AB12*Inputs!$D$4))))","v":5269.2836809382607},{"$f":"IF(AC12=\"\",\"\",IF(Calculations!$A12-Inputs!$D$6>24,\"\",IF(AC12>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AC12<$X$3*12,0,AC12*Inputs!$D$4))))","v":6000},{"$f":"IF(AD12<AV11,0,IF(AD12=\"\",\"\",IF(Calculations!$A12-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV12<$AD$2*Inputs!$D$4,MAX(0,AV12),MIN($AD$2*Inputs!$D$4,AD12*Inputs!$D$4)))))","v":2310.8642142822182},{"$f":"IF(AE12=\"\",\"\",IF(AE12<$AW$2,0,IF(AE12>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*'Main page'!$N$5,AE12*'Main page'!$N$5)))","v":2428.7540606456546},{"$f":"IF(AF12=\"\",\"\",IF(AF12<$AX$2,0,IF(AF12>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,AF12*Inputs!$D$4)))","v":0},{"$f":"IFERROR(AG12/AA12,\"\")","v":0.06},0.06,5.301218931115563E-2,2.3108642142822183E-2,0.04,0,{"$f":"IFERROR(IF(OR(AA12=\"\",AA12=0),\"\",IF(AA12<S12*12,AA12,S12*12)),\"\")","v":7391.5400863926716},{"$f":"IFERROR(IF(OR(AB12=\"\",AB12=0),\"\",IF(AB12<T12*12,AB12,T12*12)),\"\")","v":8232.8317398620929},{"$f":"IFERROR(IF(OR(AC12=\"\",AC12=0),\"\",IF(AC12<U12*12,AC12,U12*12)),\"\")","v":5488.5544932413959},{"$f":"IFERROR(IF(OR(AD12=\"\",AD12=0),\"\",IF(AD12<V12*12,AD12,V12*12)),\"\")","v":2310.8642142822182},{"$f":"IFERROR(IF(OR(AE12=\"\",AE12=0),\"\",IF(AE12<W12*12,AE12,W12*12)),\"\")","v":7271.7639515928968},0,{"$f":"IF($A12-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C12*0.1/12,$Y$2))","v":307.980836933028},{"$f":"IF($A12-Inputs!$D$6>19,\"\",MIN(D12*0.1/12,$Y$2))","v":142.34314317886501},{"$f":"IF($A12-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C12*0.1/12,$Z$2))","v":307.980836933028},{"$f":"IF($A12-Inputs!$D$6>19,\"\",MIN(E12*0.1/12,$Z$2))","v":315.03639792458466},{"$f":"(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A12-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F12*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":181.98867636951653},{"$f":"IF($A12-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G12*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":0},{"$f":"(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A12-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F12*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":181.98867636951653},{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A12-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H12*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":192.57201785685152},615.961673866056,363.97735273903305,457.3795411034497,192.57201785685152,-158.58213276260631,-171.40533488218153,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(((BI12-BG12)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(((BJ12-BH12)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(AS12/((1+'Main page'!$N$4)^($A12-$A$2)),\"\")","v":4537.7644231142704},{"$f":"IFERROR(AU12/((1+'Main page'!$N$4)^($A12-$A$2)),\"\")","v":3369.4963461815787},{"$f":"IFERROR(AT12/((1+'Main page'!$N$4)^($A12-$A$2)),\"\")","v":5054.2445192723681},{"$f":"IFERROR(AV12/((1+'Main page'!$N$4)^($A12-$A$2)),\"\")","v":1418.6701682809071},{"$f":"IF(AW12=\"\",\"\",IFERROR(AW12/((1+'Main page'!$N$4)^($A12-$A$2)),\"\"))","v":4464.2322665028041},{"$f":"IFERROR(AX12/((1+'Main page'!$N$4)^($A12-$A$2)),\"\")","v":0},null,2034,0,0,0,0,1,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!$K$8<>\"\"),1,0)+IF(AND(Calculations!$A12>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A12>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A12>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A12>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},null,null,null,11,65980,98970,148455,2034,{"$f":"+CL11*(1+Inputs!$J$12)","v":134391.6379344122},1343.9163793441219,2687.8327586882438,4031.7491380323659,5375.6655173764875,6719.5818967206105,8063.4982760647317,9407.4146554088547,10751.331034752975,12095.247414097097,13439.163793441221,14783.080172785341,16126.996552129463,17470.912931473587,18814.829310817709,20158.745690161828,21502.66206950595,22846.578448850076,24190.494828194194,25534.411207538316,26878.327586882442,2034,{"$f":"CM12*(1+'Main page'!$N$4)+DH11*(1+'Main page'!$N$4)","v":17120.538088073074},{"$f":"CN12*(1+'Main page'!$N$4)+DI11*(1+'Main page'!$N$4)","v":34241.076176146147},{"$f":"CO12*(1+'Main page'!$N$4)+DJ11*(1+'Main page'!$N$4)","v":51361.614264219221},{"$f":"CP12*(1+'Main page'!$N$4)+DK11*(1+'Main page'!$N$4)","v":68482.152352292294},{"$f":"CQ12*(1+'Main page'!$N$4)+DL11*(1+'Main page'!$N$4)","v":85602.690440365361},{"$f":"CR12*(1+'Main page'!$N$4)+DM11*(1+'Main page'!$N$4)","v":102723.22852843844},{"$f":"CS12*(1+'Main page'!$N$4)+DN11*(1+'Main page'!$N$4)","v":119843.76661651151},{"$f":"CT12*(1+'Main page'!$N$4)+DO11*(1+'Main page'!$N$4)","v":136964.30470458459},{"$f":"CU12*(1+'Main page'!$N$4)+DP11*(1+'Main page'!$N$4)","v":154084.84279265761},{"$f":"CV12*(1+'Main page'!$N$4)+DQ11*(1+'Main page'!$N$4)","v":171205.38088073072},{"$f":"CW12*(1+'Main page'!$N$4)+DR11*(1+'Main page'!$N$4)","v":188325.9189688038},{"$f":"CX12*(1+'Main page'!$N$4)+DS11*(1+'Main page'!$N$4)","v":205446.45705687688},{"$f":"CY12*(1+'Main page'!$N$4)+DT11*(1+'Main page'!$N$4)","v":222566.99514494991},{"$f":"CZ12*(1+'Main page'!$N$4)+DU11*(1+'Main page'!$N$4)","v":239687.53323302302},{"$f":"DA12*(1+'Main page'!$N$4)+DV11*(1+'Main page'!$N$4)","v":256808.07132109601},{"$f":"DB12*(1+'Main page'!$N$4)+DW11*(1+'Main page'!$N$4)","v":273928.60940916918},{"$f":"DC12*(1+'Main page'!$N$4)+DX11*(1+'Main page'!$N$4)","v":291049.1474972422},{"$f":"DD12*(1+'Main page'!$N$4)+DY11*(1+'Main page'!$N$4)","v":308169.68558531522},{"$f":"DE12*(1+'Main page'!$N$4)+DZ11*(1+'Main page'!$N$4)","v":325290.2236733883},{"$f":"DF12*(1+'Main page'!$N$4)+EA11*(1+'Main page'!$N$4)","v":342410.76176146144},5.5000000000000007E-2,4.0840000000000015E-2,6.1260000000000016E-2,null,null,{"$f":"+EG11*(1+Inputs!$J$12)","v":134391.6379344122}]
[2035,{"$f":"IF((SUM(((1+Inputs!$J$12)^($A13-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A13-$A$11))*Inputs!$K$11)-VLOOKUP($CC13,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A13-$A$2)))<=0,0,(SUM(((1+Inputs!$J$12)^($A13-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A13-$A$11))*Inputs!$K$11)-VLOOKUP($CC13,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A13-$A$2))))","v":76132.862889844517},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A13-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A13-$A$11))-((1+Inputs!$D$5)^(A13-$A$2))*VLOOKUP(CC13,Calculations!$CG$1:$CJ$16,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A13-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A13-$A$11))-((1+Inputs!$D$5)^(A13-$A$2))*VLOOKUP(CC13,Calculations!$CG$1:$CJ$16,3,FALSE))","v":76132.862889844517},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A13-Calculations!$A$11))-((1+Inputs!$D$5)^(A13-$A$2))*VLOOKUP(CC13-1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A13-Calculations!$A$11))-((1+Inputs!$D$5)^(A13-$A$2))*VLOOKUP(CC13-1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":17593.612496907714},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A13-Calculations!$A$11))-((1+Inputs!$D$5)^(A13-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A13-Calculations!$A$11))-((1+Inputs!$D$5)^(A13-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":38938.498783478659},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A13-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A13-$A$11))-((1+Inputs!$D$5)^(A13-$A$2))*VLOOKUP(CC13,Calculations!$CG$1:$CJ$16,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A13-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A13-$A$11))-((1+Inputs!$D$5)^(A13-$A$2))*VLOOKUP(CC13,Calculations!$CG$1:$CJ$16,4,FALSE))","v":44987.600798544503},{"$f":"IF(Inputs!$K$11=\"\",Calculations!F13,IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A13-Calculations!$A$11))-((1+Inputs!$D$5)^(A13-$A$2))*VLOOKUP(CC13-1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A13-Calculations!$A$11))-((1+Inputs!$D$5)^(A13-$A$2))*VLOOKUP(CC13-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A13-Calculations!$A$11))-((1+Inputs!$D$5)^(A13-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A13-Calculations!$A$11))-((1+Inputs!$D$5)^(A13-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":23801.901407106852},{"$f":"IF($A13-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B13*0.1/12))","v":317.22026204101883},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A13-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C13*0.15/12,$Y$2)),IF(Inputs!P12=3,IF($A13-Inputs!$D$6>24,\"\",MIN(C13*0.15/12,$Y$2)),IF($A13-Inputs!$D$6>24,\"\",MIN(D13*0.15/12,$Y$2))))","v":219.92015621134644},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A13-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C13*0.1/12,$Y$2)),IF(Inputs!P12=3,IF($A13-Inputs!$D$6>19,\"\",MIN(C13*0.1/12,$Y$2)),IF($A13-Inputs!$D$6>19,\"\",MIN(D13*0.1/12,$Y$2))))","v":146.61343747423095},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A13-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F13*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P12=3,IF($A13-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F13*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A13-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G13*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":0},302.99016464970401,{"$f":"IF($A13-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B13*0.1/12))","v":317.22026204101883},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A13-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C13*0.15/12,$Z$2)),IF(Inputs!P12=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A13-Inputs!$D$6>24,\"\",MIN(C13*0.15/12,$Z$2)),IF($A13-Inputs!$D$6>24,\"\",MIN(E13*0.15/12,$Z$2))))","v":486.73123479348322},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A13-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C13*0.1/12,$Z$2)),IF(Inputs!P12=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A13-Inputs!$D$6>19,\"\",MIN(C13*0.1/12,$Z$2)),IF($A13-Inputs!$D$6>19,\"\",MIN(E13*0.1/12,$Z$2))))","v":324.48748986232221},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A13-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F13*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P12=3,IF($A13-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F13*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A13-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H13*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":198.34917839255709},302.99016464970401,634.44052408203765,706.65139100482963,471.10092733655313,198.34917839255709,605.98032929940803,1110.2050194165192,{"$f":"IF(AF13=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":555.10250970825962},{"$f":"IF(AF13=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":555.10250970825962},{"$f":"IF(AA12=0,0,IF($A13-Inputs!$D$6>25,\"\",IF((AA12+IF(AS12<AG12,(AH12-AS12)/2,AG12-AS12))>0,AA12+IF(AS12<AG12,(AH12-AS12)/2,AG12-AS12),0)))","v":94523.421798851632},{"$f":"IF(AB12=0,0,IF($A13-Inputs!$D$6>25,\"\",IF(AB12-AT12+AH12>0,AB12-AT12+AH12,0)))","v":84857.846623380508},{"$f":"IF(AC12=0,0,IF($A13-Inputs!$D$6>20,\"\",IF(AC12-AU12+AI12>0,AC12-AU12+AI12,0)))","v":113692.96239871214},{"$f":"IF(AD12=0,0,IF($A13-Inputs!$D$6>IF(Inputs!$D$9=0,20,25),\"\",IF(AV12<$AD$2*Inputs!$D$4,IF(V12*12>AD12,0,AD12),IF(AD12-AV12+AJ12>0,AD12-AV12+AJ12,0))))","v":100000},55875.841625194123,0,{"$f":"IF(AA13<AS12,0,IF(AA13=\"\",\"\",IF(Calculations!$A13-Inputs!$D$6>24,\"\",IF(AS13<$AA$2*Inputs!$D$4,$AA$2*Inputs!$D$4-($AA$2*Inputs!$D$4-AS13)/2,MIN($AA$2*Inputs!$D$4,AA13*Inputs!$D$4)))))","v":5671.4053079310979},{"$f":"IF(AB13=\"\",\"\",IF(Calculations!$A13-Inputs!$D$6>24,\"\",IF(AB13>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AB13<$X$3*12,0,AB13*Inputs!$D$4))))","v":5091.4707974028306},{"$f":"IF(AC13=\"\",\"\",IF(Calculations!$A13-Inputs!$D$6>24,\"\",IF(AC13>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AC13<$X$3*12,0,AC13*Inputs!$D$4))))","v":6000},{"$f":"IF(AD13<AV12,0,IF(AD13=\"\",\"\",IF(Calculations!$A13-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV13<$AD$2*Inputs!$D$4,MAX(0,AV13),MIN($AD$2*Inputs!$D$4,AD13*Inputs!$D$4)))))","v":2380.1901407106852},{"$f":"IF(AE13=\"\",\"\",IF(AE13<$AW$2,0,IF(AE13>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*'Main page'!$N$5,AE13*'Main page'!$N$5)))","v":2235.0336650077652},{"$f":"IF(AF13=\"\",\"\",IF(AF13<$AX$2,0,IF(AF13>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,AF13*Inputs!$D$4)))","v":0},{"$f":"IFERROR(AG13/AA13,\"\")","v":0.06},6.0000000000000005E-2,5.2773715042787599E-2,2.3801901407106852E-2,4.0000000000000008E-2,"",{"$f":"IFERROR(IF(OR(AA13=\"\",AA13=0),\"\",IF(AA13<S13*12,AA13,S13*12)),\"\")","v":7613.2862889844519},8479.8166920579552,5653.211128038638,2380.1901407106852,7271.7639515928968,"",{"$f":"IF($A13-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C13*0.1/12,$Y$2))","v":317.22026204101883},{"$f":"IF($A13-Inputs!$D$6>19,\"\",MIN(D13*0.1/12,$Y$2))","v":146.61343747423095},{"$f":"IF($A13-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C13*0.1/12,$Z$2))","v":317.22026204101883},{"$f":"IF($A13-Inputs!$D$6>19,\"\",MIN(E13*0.1/12,$Z$2))","v":324.48748986232221},{"$f":"(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A13-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F13*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":187.44833666060211},{"$f":"IF($A13-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G13*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":0},{"$f":"(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A13-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F13*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":187.44833666060211},{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A13-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H13*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":198.34917839255709},634.44052408203765,374.89667332120422,471.10092733655313,198.34917839255709,-163.33959674548453,-176.54749492864713,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(((BI13-BG13)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(((BJ13-BH13)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(AS13/((1+'Main page'!$N$4)^($A13-$A$2)),\"\")","v":4451.3308150549501},{"$f":"IFERROR(AU13/((1+'Main page'!$N$4)^($A13-$A$2)),\"\")","v":3305.3154633971676},{"$f":"IFERROR(AT13/((1+'Main page'!$N$4)^($A13-$A$2)),\"\")","v":4957.9731950957503},{"$f":"IFERROR(AV13/((1+'Main page'!$N$4)^($A13-$A$2)),\"\")","v":1391.647879361271},{"$f":"IF(AW13=\"\",\"\",IFERROR(AW13/((1+'Main page'!$N$4)^($A13-$A$2)),\"\"))","v":4251.6497776217175},{"$f":"IFERROR(AX13/((1+'Main page'!$N$4)^($A13-$A$2)),\"\")","v":""},null,2035,0,0,0,0,{"$f":"IF(CB12=1,0,IF(AF13=0,0,IF(AX13=AF13,1,IF(AF13<AX13,1,0))))","v":0},{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!$K$8<>\"\"),1,0)+IF(AND(Calculations!$A13>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A13>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A13>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A13>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},null,null,null,12,71120,106680,160020,2035,{"$f":"+CL12*(1+Inputs!$J$12)","v":138423.38707244457},1384.2338707244458,2768.4677414488915,4152.7016121733368,5536.935482897783,6921.1693536222292,8305.4032243466736,9689.6370950711207,11073.870965795566,12458.104836520011,13842.338707244458,15226.572577968904,16610.806448693347,17995.040319417796,19379.274190142241,20763.508060866687,22147.741931591132,23531.975802315581,24916.209673040023,26300.443543764468,27684.677414488917,2035,{"$f":"CM13*(1+'Main page'!$N$4)+DH12*(1+'Main page'!$N$4)","v":19430.010556737398},{"$f":"CN13*(1+'Main page'!$N$4)+DI12*(1+'Main page'!$N$4)","v":38860.021113474795},{"$f":"CO13*(1+'Main page'!$N$4)+DJ12*(1+'Main page'!$N$4)","v":58290.031670212185},{"$f":"CP13*(1+'Main page'!$N$4)+DK12*(1+'Main page'!$N$4)","v":77720.04222694959},{"$f":"CQ13*(1+'Main page'!$N$4)+DL12*(1+'Main page'!$N$4)","v":97150.052783686973},{"$f":"CR13*(1+'Main page'!$N$4)+DM12*(1+'Main page'!$N$4)","v":116580.06334042437},{"$f":"CS13*(1+'Main page'!$N$4)+DN12*(1+'Main page'!$N$4)","v":136010.07389716175},{"$f":"CT13*(1+'Main page'!$N$4)+DO12*(1+'Main page'!$N$4)","v":155440.08445389918},{"$f":"CU13*(1+'Main page'!$N$4)+DP12*(1+'Main page'!$N$4)","v":174870.09501063652},{"$f":"CV13*(1+'Main page'!$N$4)+DQ12*(1+'Main page'!$N$4)","v":194300.10556737395},{"$f":"CW13*(1+'Main page'!$N$4)+DR12*(1+'Main page'!$N$4)","v":213730.11612411137},{"$f":"CX13*(1+'Main page'!$N$4)+DS12*(1+'Main page'!$N$4)","v":233160.12668084874},{"$f":"CY13*(1+'Main page'!$N$4)+DT12*(1+'Main page'!$N$4)","v":252590.13723758611},{"$f":"CZ13*(1+'Main page'!$N$4)+DU12*(1+'Main page'!$N$4)","v":272020.14779432351},{"$f":"DA13*(1+'Main page'!$N$4)+DV12*(1+'Main page'!$N$4)","v":291450.15835106082},{"$f":"DB13*(1+'Main page'!$N$4)+DW12*(1+'Main page'!$N$4)","v":310880.16890779836},{"$f":"DC13*(1+'Main page'!$N$4)+DX12*(1+'Main page'!$N$4)","v":330310.17946453567},{"$f":"DD13*(1+'Main page'!$N$4)+DY12*(1+'Main page'!$N$4)","v":349740.19002127304},{"$f":"DE13*(1+'Main page'!$N$4)+DZ12*(1+'Main page'!$N$4)","v":369170.20057801041},{"$f":"DF13*(1+'Main page'!$N$4)+EA12*(1+'Main page'!$N$4)","v":388600.21113474789},5.5E-2,4.0840000000000008E-2,6.1260000000000002E-2,null,null,{"$f":"+EG12*(1+Inputs!$J$12)","v":138423.38707244457}]
[2036,{"$f":"IF((SUM(((1+Inputs!$J$12)^($A14-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A14-$A$11))*Inputs!$K$11)-VLOOKUP($CC14,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A14-$A$2)))<=0,0,(SUM(((1+Inputs!$J$12)^($A14-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A14-$A$11))*Inputs!$K$11)-VLOOKUP($CC14,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A14-$A$2))))","v":78416.848776539846},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A14-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A14-$A$11))-((1+Inputs!$D$5)^(A14-$A$2))*VLOOKUP(CC14,Calculations!$CG$1:$CJ$16,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A14-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A14-$A$11))-((1+Inputs!$D$5)^(A14-$A$2))*VLOOKUP(CC14,Calculations!$CG$1:$CJ$16,3,FALSE))","v":78416.848776539846},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A14-Calculations!$A$11))-((1+Inputs!$D$5)^(A14-$A$2))*VLOOKUP(CC14-1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A14-Calculations!$A$11))-((1+Inputs!$D$5)^(A14-$A$2))*VLOOKUP(CC14-1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":18121.420871814946},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A14-Calculations!$A$11))-((1+Inputs!$D$5)^(A14-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A14-Calculations!$A$11))-((1+Inputs!$D$5)^(A14-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":40106.653746983022},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A14-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A14-$A$11))-((1+Inputs!$D$5)^(A14-$A$2))*VLOOKUP(CC14,Calculations!$CG$1:$CJ$16,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A14-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A14-$A$11))-((1+Inputs!$D$5)^(A14-$A$2))*VLOOKUP(CC14,Calculations!$CG$1:$CJ$16,4,FALSE))","v":46337.228822500838},{"$f":"IF(Inputs!$K$11=\"\",Calculations!F14,IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A14-Calculations!$A$11))-((1+Inputs!$D$5)^(A14-$A$2))*VLOOKUP(CC14-1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A14-Calculations!$A$11))-((1+Inputs!$D$5)^(A14-$A$2))*VLOOKUP(CC14-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A14-Calculations!$A$11))-((1+Inputs!$D$5)^(A14-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A14-Calculations!$A$11))-((1+Inputs!$D$5)^(A14-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":24515.958449320053},{"$f":"IF($A14-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B14*0.1/12))","v":326.73686990224934},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A14-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C14*0.15/12,$Y$2)),IF(Inputs!P13=3,IF($A14-Inputs!$D$6>24,\"\",MIN(C14*0.15/12,$Y$2)),IF($A14-Inputs!$D$6>24,\"\",MIN(D14*0.15/12,$Y$2))))","v":226.5177608976868},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A14-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C14*0.1/12,$Y$2)),IF(Inputs!P13=3,IF($A14-Inputs!$D$6>19,\"\",MIN(C14*0.1/12,$Y$2)),IF($A14-Inputs!$D$6>19,\"\",MIN(D14*0.1/12,$Y$2))))","v":151.01184059845789},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A14-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F14*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P13=3,IF($A14-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F14*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A14-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G14*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":0},302.99016464970401,{"$f":"IF($A14-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B14*0.1/12))","v":326.73686990224934},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A14-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C14*0.15/12,$Z$2)),IF(Inputs!P13=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A14-Inputs!$D$6>24,\"\",MIN(C14*0.15/12,$Z$2)),IF($A14-Inputs!$D$6>24,\"\",MIN(E14*0.15/12,$Z$2))))","v":501.33317183728781},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A14-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C14*0.1/12,$Z$2)),IF(Inputs!P13=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A14-Inputs!$D$6>19,\"\",MIN(C14*0.1/12,$Z$2)),IF($A14-Inputs!$D$6>19,\"\",MIN(E14*0.1/12,$Z$2))))","v":334.22211455819189},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A14-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F14*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P13=3,IF($A14-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F14*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A14-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H14*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":204.2996537443338},302.99016464970401,653.47373980449868,727.85093273497455,485.23395515664981,204.2996537443338,605.98032929940803,"",{"$f":"IF(AF14=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AF14=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AA13=0,0,IF($A14-Inputs!$D$6>25,\"\",IF((AA13+IF(AS13<AG13,(AH13-AS13)/2,AG13-AS13))>0,AA13+IF(AS13<AG13,(AH13-AS13)/2,AG13-AS13),0)))","v":92581.540817798275},{"$f":"IF(AB13=0,0,IF($A14-Inputs!$D$6>25,\"\",IF(AB13-AT13+AH13>0,AB13-AT13+AH13,0)))","v":81469.500728725383},{"$f":"IF(AC13=0,0,IF($A14-Inputs!$D$6>20,\"\",IF(AC13-AU13+AI13>0,AC13-AU13+AI13,0)))","v":114039.7512706735},{"$f":"IF(AD13=0,0,IF($A14-Inputs!$D$6>IF(Inputs!$D$9=0,20,25),\"\",IF(AV13<$AD$2*Inputs!$D$4,IF(V13*12>AD13,0,AD13),IF(AD13-AV13+AJ13>0,AD13-AV13+AJ13,0))))","v":100000},50839.111338608993,null,{"$f":"IF(AA14<AS13,0,IF(AA14=\"\",\"\",IF(Calculations!$A14-Inputs!$D$6>24,\"\",IF(AS14<$AA$2*Inputs!$D$4,$AA$2*Inputs!$D$4-($AA$2*Inputs!$D$4-AS14)/2,MIN($AA$2*Inputs!$D$4,AA14*Inputs!$D$4)))))","v":5554.8924490678965},{"$f":"IF(AB14=\"\",\"\",IF(Calculations!$A14-Inputs!$D$6>24,\"\",IF(AB14>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AB14<$X$3*12,0,AB14*Inputs!$D$4))))","v":4888.1700437235231},{"$f":"IF(AC14=\"\",\"\",IF(Calculations!$A14-Inputs!$D$6>24,\"\",IF(AC14>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AC14<$X$3*12,0,AC14*Inputs!$D$4))))","v":6000},{"$f":"IF(AD14<AV13,0,IF(AD14=\"\",\"\",IF(Calculations!$A14-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV14<$AD$2*Inputs!$D$4,MAX(0,AV14),MIN($AD$2*Inputs!$D$4,AD14*Inputs!$D$4)))))","v":2451.5958449320055},{"$f":"IF(AE14=\"\",\"\",IF(AE14<$AW$2,0,IF(AE14>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*'Main page'!$N$5,AE14*'Main page'!$N$5)))","v":2033.5644535443598},{"$f":"IF(AF14=\"\",\"\",IF(AF14<$AX$2,0,IF(AF14>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,AF14*Inputs!$D$4)))","v":""},{"$f":"IFERROR(AG14/AA14,\"\")","v":0.06},6.0000000000000005E-2,5.2613232957330745E-2,2.4515958449320054E-2,0.04,"",{"$f":"IFERROR(IF(OR(AA14=\"\",AA14=0),\"\",IF(AA14<S14*12,AA14,S14*12)),\"\")","v":7841.6848776539846},8734.2111928196937,5822.8074618797982,2451.5958449320055,7271.7639515928968,"",{"$f":"IF($A14-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C14*0.1/12,$Y$2))","v":326.73686990224934},{"$f":"IF($A14-Inputs!$D$6>19,\"\",MIN(D14*0.1/12,$Y$2))","v":151.01184059845789},{"$f":"IF($A14-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C14*0.1/12,$Z$2))","v":326.73686990224934},{"$f":"IF($A14-Inputs!$D$6>19,\"\",MIN(E14*0.1/12,$Z$2))","v":334.22211455819189},{"$f":"(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A14-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F14*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":193.07178676042017},{"$f":"IF($A14-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G14*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":0},{"$f":"(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A14-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F14*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":193.07178676042017},{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A14-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H14*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":204.2996537443338},653.47373980449868,386.14357352084033,485.23395515664981,204.2996537443338,-168.23978464784886,-181.84391977650654,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(((BI14-BG14)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(((BJ14-BH14)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(AS14/((1+'Main page'!$N$4)^($A14-$A$2)),\"\")","v":4366.5435614348562},{"$f":"IFERROR(AU14/((1+'Main page'!$N$4)^($A14-$A$2)),\"\")","v":3242.357073618175},{"$f":"IFERROR(AT14/((1+'Main page'!$N$4)^($A14-$A$2)),\"\")","v":4863.5356104272605},{"$f":"IFERROR(AV14/((1+'Main page'!$N$4)^($A14-$A$2)),\"\")","v":1365.1403007067704},{"$f":"IF(AW14=\"\",\"\",IFERROR(AW14/((1+'Main page'!$N$4)^($A14-$A$2)),\"\"))","v":4049.1902644016363},{"$f":"IFERROR(AX14/((1+'Main page'!$N$4)^($A14-$A$2)),\"\")","v":""},null,2036,0,0,0,0,null,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!$K$8<>\"\"),1,0)+IF(AND(Calculations!$A14>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A14>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A14>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A14>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},null,null,null,13,76260,114390,171585,2036,{"$f":"+CL13*(1+Inputs!$J$12)","v":142576.08868461792},1425.7608868461791,2851.5217736923582,4277.2826605385371,5703.0435473847165,7128.8044342308967,8554.5653210770743,9980.3262079232554,11406.087094769433,12831.847981615612,14257.608868461793,15683.369755307971,17109.130642154149,18534.891529000332,19960.652415846511,21386.413302692687,22812.174189538866,24237.935076385049,25663.695963231225,27089.456850077404,28515.217736923587,2036,{"$f":"CM14*(1+'Main page'!$N$4)+DH13*(1+'Main page'!$N$4)","v":21898.560015762756},{"$f":"CN14*(1+'Main page'!$N$4)+DI13*(1+'Main page'!$N$4)","v":43797.120031525512},{"$f":"CO14*(1+'Main page'!$N$4)+DJ13*(1+'Main page'!$N$4)","v":65695.680047288261},{"$f":"CP14*(1+'Main page'!$N$4)+DK13*(1+'Main page'!$N$4)","v":87594.240063051024},{"$f":"CQ14*(1+'Main page'!$N$4)+DL13*(1+'Main page'!$N$4)","v":109492.80007881377},{"$f":"CR14*(1+'Main page'!$N$4)+DM13*(1+'Main page'!$N$4)","v":131391.36009457652},{"$f":"CS14*(1+'Main page'!$N$4)+DN13*(1+'Main page'!$N$4)","v":153289.92011033924},{"$f":"CT14*(1+'Main page'!$N$4)+DO13*(1+'Main page'!$N$4)","v":175188.48012610205},{"$f":"CU14*(1+'Main page'!$N$4)+DP13*(1+'Main page'!$N$4)","v":197087.04014186474},{"$f":"CV14*(1+'Main page'!$N$4)+DQ13*(1+'Main page'!$N$4)","v":218985.60015762754},{"$f":"CW14*(1+'Main page'!$N$4)+DR13*(1+'Main page'!$N$4)","v":240884.16017339032},{"$f":"CX14*(1+'Main page'!$N$4)+DS13*(1+'Main page'!$N$4)","v":262782.72018915304},{"$f":"CY14*(1+'Main page'!$N$4)+DT13*(1+'Main page'!$N$4)","v":284681.28020491579},{"$f":"CZ14*(1+'Main page'!$N$4)+DU13*(1+'Main page'!$N$4)","v":306579.84022067848},{"$f":"DA14*(1+'Main page'!$N$4)+DV13*(1+'Main page'!$N$4)","v":328478.40023644123},{"$f":"DB14*(1+'Main page'!$N$4)+DW13*(1+'Main page'!$N$4)","v":350376.9602522041},{"$f":"DC14*(1+'Main page'!$N$4)+DX13*(1+'Main page'!$N$4)","v":372275.52026796679},{"$f":"DD14*(1+'Main page'!$N$4)+DY13*(1+'Main page'!$N$4)","v":394174.08028372948},{"$f":"DE14*(1+'Main page'!$N$4)+DZ13*(1+'Main page'!$N$4)","v":416072.64029949222},{"$f":"DF14*(1+'Main page'!$N$4)+EA13*(1+'Main page'!$N$4)","v":437971.20031525509},5.4999999999999993E-2,4.0840000000000015E-2,6.1260000000000002E-2,null,null,{"$f":"+EG13*(1+Inputs!$J$12)","v":142576.08868461792}]
[2037,{"$f":"IF((SUM(((1+Inputs!$J$12)^($A15-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A15-$A$11))*Inputs!$K$11)-VLOOKUP($CC15,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A15-$A$2)))<=0,0,(SUM(((1+Inputs!$J$12)^($A15-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A15-$A$11))*Inputs!$K$11)-VLOOKUP($CC15,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A15-$A$2))))","v":80769.354239836044},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A15-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A15-$A$11))-((1+Inputs!$D$5)^(A15-$A$2))*VLOOKUP(CC15,Calculations!$CG$1:$CJ$16,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A15-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A15-$A$11))-((1+Inputs!$D$5)^(A15-$A$2))*VLOOKUP(CC15,Calculations!$CG$1:$CJ$16,3,FALSE))","v":80769.354239836044},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A15-Calculations!$A$11))-((1+Inputs!$D$5)^(A15-$A$2))*VLOOKUP(CC15-1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A15-Calculations!$A$11))-((1+Inputs!$D$5)^(A15-$A$2))*VLOOKUP(CC15-1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":18665.063497969393},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A15-Calculations!$A$11))-((1+Inputs!$D$5)^(A15-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A15-Calculations!$A$11))-((1+Inputs!$D$5)^(A15-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":41309.853359392509},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A15-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A15-$A$11))-((1+Inputs!$D$5)^(A15-$A$2))*VLOOKUP(CC15,Calculations!$CG$1:$CJ$16,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A15-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A15-$A$11))-((1+Inputs!$D$5)^(A15-$A$2))*VLOOKUP(CC15,Calculations!$CG$1:$CJ$16,4,FALSE))","v":47727.345687175868},{"$f":"IF(Inputs!$K$11=\"\",Calculations!F15,IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A15-Calculations!$A$11))-((1+Inputs!$D$5)^(A15-$A$2))*VLOOKUP(CC15-1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A15-Calculations!$A$11))-((1+Inputs!$D$5)^(A15-$A$2))*VLOOKUP(CC15-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A15-Calculations!$A$11))-((1+Inputs!$D$5)^(A15-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A15-Calculations!$A$11))-((1+Inputs!$D$5)^(A15-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":25251.437202799658},{"$f":"IF($A15-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B15*0.1/12))","v":336.53897599931685},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A15-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C15*0.15/12,$Y$2)),IF(Inputs!P14=3,IF($A15-Inputs!$D$6>24,\"\",MIN(C15*0.15/12,$Y$2)),IF($A15-Inputs!$D$6>24,\"\",MIN(D15*0.15/12,$Y$2))))","v":233.31329372461741},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A15-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C15*0.1/12,$Y$2)),IF(Inputs!P14=3,IF($A15-Inputs!$D$6>19,\"\",MIN(C15*0.1/12,$Y$2)),IF($A15-Inputs!$D$6>19,\"\",MIN(D15*0.1/12,$Y$2))))","v":155.54219581641163},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A15-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F15*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P14=3,IF($A15-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F15*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A15-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G15*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":0},302.99016464970401,{"$f":"IF($A15-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B15*0.1/12))","v":336.53897599931685},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A15-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C15*0.15/12,$Z$2)),IF(Inputs!P14=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A15-Inputs!$D$6>24,\"\",MIN(C15*0.15/12,$Z$2)),IF($A15-Inputs!$D$6>24,\"\",MIN(E15*0.15/12,$Z$2))))","v":516.37316699240637},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A15-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C15*0.1/12,$Z$2)),IF(Inputs!P14=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A15-Inputs!$D$6>19,\"\",MIN(C15*0.1/12,$Z$2)),IF($A15-Inputs!$D$6>19,\"\",MIN(E15*0.1/12,$Z$2))))","v":344.2487779949376},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A15-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F15*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P14=3,IF($A15-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F15*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A15-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H15*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":210.42864335666386},302.99016464970401,673.07795199863369,749.68646071702381,499.7909738113492,210.42864335666386,605.98032929940803,"",{"$f":"IF(AF15=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AF15=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AA14=0,0,IF($A15-Inputs!$D$6>25,\"\",IF((AA14+IF(AS14<AG14,(AH14-AS14)/2,AG14-AS14))>0,AA14+IF(AS14<AG14,(AH14-AS14)/2,AG14-AS14),0)))","v":90294.748389212182},{"$f":"IF(AB14=0,0,IF($A15-Inputs!$D$6>25,\"\",IF(AB14-AT14+AH14>0,AB14-AT14+AH14,0)))","v":77623.459579629212},{"$f":"IF(AC14=0,0,IF($A15-Inputs!$D$6>20,\"\",IF(AC14-AU14+AI14>0,AC14-AU14+AI14,0)))","v":114216.9438087937},{"$f":"IF(AD14=0,0,IF($A15-Inputs!$D$6>IF(Inputs!$D$9=0,20,25),\"\",IF(AV14<$AD$2*Inputs!$D$4,IF(V14*12>AD14,0,AD14),IF(AD14-AV14+AJ14>0,AD14-AV14+AJ14,0))))","v":100000},45600.911840560453,null,{"$f":"IF(AA15<AS14,0,IF(AA15=\"\",\"\",IF(Calculations!$A15-Inputs!$D$6>24,\"\",IF(AS15<$AA$2*Inputs!$D$4,$AA$2*Inputs!$D$4-($AA$2*Inputs!$D$4-AS15)/2,MIN($AA$2*Inputs!$D$4,AA15*Inputs!$D$4)))))","v":5417.6849033527305},{"$f":"IF(AB15=\"\",\"\",IF(Calculations!$A15-Inputs!$D$6>24,\"\",IF(AB15>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AB15<$X$3*12,0,AB15*Inputs!$D$4))))","v":4657.4075747777524},{"$f":"IF(AC15=\"\",\"\",IF(Calculations!$A15-Inputs!$D$6>24,\"\",IF(AC15>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AC15<$X$3*12,0,AC15*Inputs!$D$4))))","v":6000},{"$f":"IF(AD15<AV14,0,IF(AD15=\"\",\"\",IF(Calculations!$A15-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV15<$AD$2*Inputs!$D$4,MAX(0,AV15),MIN($AD$2*Inputs!$D$4,AD15*Inputs!$D$4)))))","v":2525.1437202799661},{"$f":"IF(AE15=\"\",\"\",IF(AE15<$AW$2,0,IF(AE15>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*'Main page'!$N$5,AE15*'Main page'!$N$5)))","v":1824.0364736224183},{"$f":"IF(AF15=\"\",\"\",IF(AF15<$AX$2,0,IF(AF15>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,AF15*Inputs!$D$4)))","v":""},{"$f":"IFERROR(AG15/AA15,\"\")","v":0.06},0.06,5.2531610459165975E-2,2.5251437202799661E-2,0.04,"",{"$f":"IFERROR(IF(OR(AA15=\"\",AA15=0),\"\",IF(AA15<S15*12,AA15,S15*12)),\"\")","v":8076.9354239836048},8996.2375286042861,5997.4916857361904,2525.1437202799661,7271.7639515928968,"",{"$f":"IF($A15-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C15*0.1/12,$Y$2))","v":336.53897599931685},{"$f":"IF($A15-Inputs!$D$6>19,\"\",MIN(D15*0.1/12,$Y$2))","v":155.54219581641163},{"$f":"IF($A15-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C15*0.1/12,$Z$2))","v":336.53897599931685},{"$f":"IF($A15-Inputs!$D$6>19,\"\",MIN(E15*0.1/12,$Z$2))","v":344.2487779949376},{"$f":"(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A15-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F15*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":198.86394036323279},{"$f":"IF($A15-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G15*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":0},{"$f":"(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A15-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F15*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":198.86394036323279},{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A15-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H15*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":210.42864335666386},673.07795199863369,397.72788072646557,499.7909738113492,210.42864335666386,-173.28697818728449,-187.29923736980172,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(((BI15-BG15)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(((BJ15-BH15)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(AS15/((1+'Main page'!$N$4)^($A15-$A$2)),\"\")","v":4283.3713031218113},{"$f":"IFERROR(AU15/((1+'Main page'!$N$4)^($A15-$A$2)),\"\")","v":3180.5978912635419},{"$f":"IFERROR(AT15/((1+'Main page'!$N$4)^($A15-$A$2)),\"\")","v":4770.8968368953128},{"$f":"IFERROR(AV15/((1+'Main page'!$N$4)^($A15-$A$2)),\"\")","v":1339.1376283123559},{"$f":"IF(AW15=\"\",\"\",IFERROR(AW15/((1+'Main page'!$N$4)^($A15-$A$2)),\"\"))","v":3856.37168038251},{"$f":"IFERROR(AX15/((1+'Main page'!$N$4)^($A15-$A$2)),\"\")","v":""},null,2037,0,0,0,0,null,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!$K$8<>\"\"),1,0)+IF(AND(Calculations!$A15>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A15>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A15>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A15>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},null,null,null,14,81400,122100,183150,2037,{"$f":"+CL14*(1+Inputs!$J$12)","v":146853.37134515645},1468.5337134515646,2937.0674269031292,4405.6011403546936,5874.1348538062584,7342.6685672578233,8811.2022807093872,10279.735994160952,11748.269707612517,13216.80342106408,14685.337134515647,16153.87084796721,17622.404561418774,19090.938274870339,20559.471988321904,22028.005701773469,23496.539415225034,24965.073128676599,26433.60684212816,27902.140555579728,29370.674269031293,2037,{"$f":"CM15*(1+'Main page'!$N$4)+DH14*(1+'Main page'!$N$4)","v":24535.448415675037},{"$f":"CN15*(1+'Main page'!$N$4)+DI14*(1+'Main page'!$N$4)","v":49070.896831350074},{"$f":"CO15*(1+'Main page'!$N$4)+DJ14*(1+'Main page'!$N$4)","v":73606.345247025092},{"$f":"CP15*(1+'Main page'!$N$4)+DK14*(1+'Main page'!$N$4)","v":98141.793662700147},{"$f":"CQ15*(1+'Main page'!$N$4)+DL14*(1+'Main page'!$N$4)","v":122677.24207837517},{"$f":"CR15*(1+'Main page'!$N$4)+DM14*(1+'Main page'!$N$4)","v":147212.69049405018},{"$f":"CS15*(1+'Main page'!$N$4)+DN14*(1+'Main page'!$N$4)","v":171748.13890972521},{"$f":"CT15*(1+'Main page'!$N$4)+DO14*(1+'Main page'!$N$4)","v":196283.58732540029},{"$f":"CU15*(1+'Main page'!$N$4)+DP14*(1+'Main page'!$N$4)","v":220819.03574107529},{"$f":"CV15*(1+'Main page'!$N$4)+DQ14*(1+'Main page'!$N$4)","v":245354.48415675035},{"$f":"CW15*(1+'Main page'!$N$4)+DR14*(1+'Main page'!$N$4)","v":269889.9325724254},{"$f":"CX15*(1+'Main page'!$N$4)+DS14*(1+'Main page'!$N$4)","v":294425.38098810037},{"$f":"CY15*(1+'Main page'!$N$4)+DT14*(1+'Main page'!$N$4)","v":318960.82940377545},{"$f":"CZ15*(1+'Main page'!$N$4)+DU14*(1+'Main page'!$N$4)","v":343496.27781945042},{"$f":"DA15*(1+'Main page'!$N$4)+DV14*(1+'Main page'!$N$4)","v":368031.72623512545},{"$f":"DB15*(1+'Main page'!$N$4)+DW14*(1+'Main page'!$N$4)","v":392567.17465080059},{"$f":"DC15*(1+'Main page'!$N$4)+DX14*(1+'Main page'!$N$4)","v":417102.62306647556},{"$f":"DD15*(1+'Main page'!$N$4)+DY14*(1+'Main page'!$N$4)","v":441638.07148215058},{"$f":"DE15*(1+'Main page'!$N$4)+DZ14*(1+'Main page'!$N$4)","v":466173.51989782555},{"$f":"DF15*(1+'Main page'!$N$4)+EA14*(1+'Main page'!$N$4)","v":490708.96831350069},5.5E-2,4.0840000000000008E-2,6.1260000000000009E-2,null,null,{"$f":"+EG14*(1+Inputs!$J$12)","v":146853.37134515645}]
[2038,{"$f":"IF((SUM(((1+Inputs!$J$12)^($A16-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A16-$A$11))*Inputs!$K$11)-VLOOKUP($CC16,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A16-$A$2)))<=0,0,(SUM(((1+Inputs!$J$12)^($A16-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A16-$A$11))*Inputs!$K$11)-VLOOKUP($CC16,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A16-$A$2))))","v":83192.43486703113},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A16-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A16-$A$11))-((1+Inputs!$D$5)^(A16-$A$2))*VLOOKUP(CC16,Calculations!$CG$1:$CJ$16,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A16-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A16-$A$11))-((1+Inputs!$D$5)^(A16-$A$2))*VLOOKUP(CC16,Calculations!$CG$1:$CJ$16,3,FALSE))","v":83192.43486703113},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A16-Calculations!$A$11))-((1+Inputs!$D$5)^(A16-$A$2))*VLOOKUP(CC16-1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A16-Calculations!$A$11))-((1+Inputs!$D$5)^(A16-$A$2))*VLOOKUP(CC16-1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":19225.015402908473},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A16-Calculations!$A$11))-((1+Inputs!$D$5)^(A16-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A16-Calculations!$A$11))-((1+Inputs!$D$5)^(A16-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":42549.148960174287},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A16-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A16-$A$11))-((1+Inputs!$D$5)^(A16-$A$2))*VLOOKUP(CC16,Calculations!$CG$1:$CJ$16,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A16-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A16-$A$11))-((1+Inputs!$D$5)^(A16-$A$2))*VLOOKUP(CC16,Calculations!$CG$1:$CJ$16,4,FALSE))","v":49159.166057791139},{"$f":"IF(Inputs!$K$11=\"\",Calculations!F16,IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A16-Calculations!$A$11))-((1+Inputs!$D$5)^(A16-$A$2))*VLOOKUP(CC16-1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A16-Calculations!$A$11))-((1+Inputs!$D$5)^(A16-$A$2))*VLOOKUP(CC16-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A16-Calculations!$A$11))-((1+Inputs!$D$5)^(A16-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A16-Calculations!$A$11))-((1+Inputs!$D$5)^(A16-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":26008.980318883645},{"$f":"IF($A16-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B16*0.1/12))","v":346.63514527929641},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A16-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C16*0.15/12,$Y$2)),IF(Inputs!P15=3,IF($A16-Inputs!$D$6>24,\"\",MIN(C16*0.15/12,$Y$2)),IF($A16-Inputs!$D$6>24,\"\",MIN(D16*0.15/12,$Y$2))))","v":240.31269253635591},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A16-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C16*0.1/12,$Y$2)),IF(Inputs!P15=3,IF($A16-Inputs!$D$6>19,\"\",MIN(C16*0.1/12,$Y$2)),IF($A16-Inputs!$D$6>19,\"\",MIN(D16*0.1/12,$Y$2))))","v":160.20846169090396},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A16-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F16*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P15=3,IF($A16-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F16*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A16-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G16*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":0},302.99016464970401,{"$f":"IF($A16-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B16*0.1/12))","v":346.63514527929641},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A16-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C16*0.15/12,$Z$2)),IF(Inputs!P15=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A16-Inputs!$D$6>24,\"\",MIN(C16*0.15/12,$Z$2)),IF($A16-Inputs!$D$6>24,\"\",MIN(E16*0.15/12,$Z$2))))","v":531.86436200217861},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A16-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C16*0.1/12,$Z$2)),IF(Inputs!P15=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A16-Inputs!$D$6>19,\"\",MIN(C16*0.1/12,$Z$2)),IF($A16-Inputs!$D$6>19,\"\",MIN(E16*0.1/12,$Z$2))))","v":354.57624133478572},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A16-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F16*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P15=3,IF($A16-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F16*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A16-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H16*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":216.74150265736372},302.99016464970401,693.27029055859282,772.17705453853455,514.78470302568962,216.74150265736372,605.98032929940803,"",{"$f":"IF(AF16=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AF16=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AA15=0,0,IF($A16-Inputs!$D$6>25,\"\",IF((AA15+IF(AS15<AG15,(AH15-AS15)/2,AG15-AS15))>0,AA15+IF(AS15<AG15,(AH15-AS15)/2,AG15-AS15),0)))","v":87635.497868581311},{"$f":"IF(AB15=0,0,IF($A16-Inputs!$D$6>25,\"\",IF(AB15-AT15+AH15>0,AB15-AT15+AH15,0)))","v":73284.629625802685},{"$f":"IF(AC15=0,0,IF($A16-Inputs!$D$6>20,\"\",IF(AC15-AU15+AI15>0,AC15-AU15+AI15,0)))","v":114219.4521230575},{"$f":"IF(AD15=0,0,IF($A16-Inputs!$D$6>IF(Inputs!$D$9=0,20,25),\"\",IF(AV15<$AD$2*Inputs!$D$4,IF(V15*12>AD15,0,AD15),IF(AD15-AV15+AJ15>0,AD15-AV15+AJ15,0))))","v":100000},40153.184362589978,null,{"$f":"IF(AA16<AS15,0,IF(AA16=\"\",\"\",IF(Calculations!$A16-Inputs!$D$6>24,\"\",IF(AS16<$AA$2*Inputs!$D$4,$AA$2*Inputs!$D$4-($AA$2*Inputs!$D$4-AS16)/2,MIN($AA$2*Inputs!$D$4,AA16*Inputs!$D$4)))))","v":5258.1298721148787},{"$f":"IF(AB16=\"\",\"\",IF(Calculations!$A16-Inputs!$D$6>24,\"\",IF(AB16>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AB16<$X$3*12,0,AB16*Inputs!$D$4))))","v":4397.0777775481611},{"$f":"IF(AC16=\"\",\"\",IF(Calculations!$A16-Inputs!$D$6>24,\"\",IF(AC16>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AC16<$X$3*12,0,AC16*Inputs!$D$4))))","v":6000},{"$f":"IF(AD16<AV15,0,IF(AD16=\"\",\"\",IF(Calculations!$A16-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV16<$AD$2*Inputs!$D$4,MAX(0,AV16),MIN($AD$2*Inputs!$D$4,AD16*Inputs!$D$4)))))","v":2600.8980318883646},{"$f":"IF(AE16=\"\",\"\",IF(AE16<$AW$2,0,IF(AE16>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*'Main page'!$N$5,AE16*'Main page'!$N$5)))","v":1606.1273745035992},{"$f":"IF(AF16=\"\",\"\",IF(AF16<$AX$2,0,IF(AF16>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,AF16*Inputs!$D$4)))","v":""},{"$f":"IFERROR(AG16/AA16,\"\")","v":0.06},0.06,5.2530456839661017E-2,2.6008980318883646E-2,0.04,"",{"$f":"IFERROR(IF(OR(AA16=\"\",AA16=0),\"\",IF(AA16<S16*12,AA16,S16*12)),\"\")","v":8319.2434867031134},9266.1246544624155,6177.4164363082755,2600.8980318883646,7271.7639515928968,"",{"$f":"IF($A16-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C16*0.1/12,$Y$2))","v":346.63514527929641},{"$f":"IF($A16-Inputs!$D$6>19,\"\",MIN(D16*0.1/12,$Y$2))","v":160.20846169090396},{"$f":"IF($A16-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C16*0.1/12,$Z$2))","v":346.63514527929641},{"$f":"IF($A16-Inputs!$D$6>19,\"\",MIN(E16*0.1/12,$Z$2))","v":354.57624133478572},{"$f":"(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A16-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F16*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":204.82985857412976},{"$f":"IF($A16-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G16*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":0},{"$f":"(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A16-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F16*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":204.82985857412976},{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A16-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H16*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":216.74150265736372},693.27029055859282,409.65971714825952,514.78470302568962,216.74150265736372,-178.4855875329032,-192.91821449089579,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(((BI16-BG16)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(((BJ16-BH16)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(AS16/((1+'Main page'!$N$4)^($A16-$A$2)),\"\")","v":4201.7832783004442},{"$f":"IFERROR(AU16/((1+'Main page'!$N$4)^($A16-$A$2)),\"\")","v":3120.0150742870937},{"$f":"IFERROR(AT16/((1+'Main page'!$N$4)^($A16-$A$2)),\"\")","v":4680.0226114306415},{"$f":"IFERROR(AV16/((1+'Main page'!$N$4)^($A16-$A$2)),\"\")","v":1313.63024491593},{"$f":"IF(AW16=\"\",\"\",IFERROR(AW16/((1+'Main page'!$N$4)^($A16-$A$2)),\"\"))","v":3672.7349336976295},{"$f":"IFERROR(AX16/((1+'Main page'!$N$4)^($A16-$A$2)),\"\")","v":""},null,2038,0,0,0,0,null,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!$K$8<>\"\"),1,0)+IF(AND(Calculations!$A16>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A16>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A16>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A16>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},null,null,null,15,86540,129810,194715,2038,{"$f":"+CL15*(1+Inputs!$J$12)","v":151258.97248551116},1512.5897248551116,3025.1794497102233,4537.7691745653347,6050.3588994204465,7562.9486242755584,9075.5383491306693,10588.128073985781,12100.717798840893,13613.307523696003,15125.897248551117,16638.486973406227,18151.076698261339,19663.66642311645,21176.256147971562,22688.845872826674,24201.435597681786,25714.025322536898,27226.615047392006,28739.204772247122,30251.794497102233,2038,{"$f":"CM16*(1+'Main page'!$N$4)+DH15*(1+'Main page'!$N$4)","v":27350.440047556658},{"$f":"CN16*(1+'Main page'!$N$4)+DI15*(1+'Main page'!$N$4)","v":54700.880095113316},{"$f":"CO16*(1+'Main page'!$N$4)+DJ15*(1+'Main page'!$N$4)","v":82051.320142669952},{"$f":"CP16*(1+'Main page'!$N$4)+DK15*(1+'Main page'!$N$4)","v":109401.76019022663},{"$f":"CQ16*(1+'Main page'!$N$4)+DL15*(1+'Main page'!$N$4)","v":136752.20023778328},{"$f":"CR16*(1+'Main page'!$N$4)+DM15*(1+'Main page'!$N$4)","v":164102.6402853399},{"$f":"CS16*(1+'Main page'!$N$4)+DN15*(1+'Main page'!$N$4)","v":191453.08033289656},{"$f":"CT16*(1+'Main page'!$N$4)+DO15*(1+'Main page'!$N$4)","v":218803.52038045326},{"$f":"CU16*(1+'Main page'!$N$4)+DP15*(1+'Main page'!$N$4)","v":246153.96042800989},{"$f":"CV16*(1+'Main page'!$N$4)+DQ15*(1+'Main page'!$N$4)","v":273504.40047556657},{"$f":"CW16*(1+'Main page'!$N$4)+DR15*(1+'Main page'!$N$4)","v":300854.84052312322},{"$f":"CX16*(1+'Main page'!$N$4)+DS15*(1+'Main page'!$N$4)","v":328205.28057067981},{"$f":"CY16*(1+'Main page'!$N$4)+DT15*(1+'Main page'!$N$4)","v":355555.72061823646},{"$f":"CZ16*(1+'Main page'!$N$4)+DU15*(1+'Main page'!$N$4)","v":382906.16066579311},{"$f":"DA16*(1+'Main page'!$N$4)+DV15*(1+'Main page'!$N$4)","v":410256.60071334976},{"$f":"DB16*(1+'Main page'!$N$4)+DW15*(1+'Main page'!$N$4)","v":437607.04076090653},{"$f":"DC16*(1+'Main page'!$N$4)+DX15*(1+'Main page'!$N$4)","v":464957.48080846312},{"$f":"DD16*(1+'Main page'!$N$4)+DY15*(1+'Main page'!$N$4)","v":492307.92085601977},{"$f":"DE16*(1+'Main page'!$N$4)+DZ15*(1+'Main page'!$N$4)","v":519658.36090357637},{"$f":"DF16*(1+'Main page'!$N$4)+EA15*(1+'Main page'!$N$4)","v":547008.80095113313},5.5E-2,4.0840000000000001E-2,6.1260000000000016E-2,null,null,{"$f":"+EG15*(1+Inputs!$J$12)","v":151258.97248551116}]
[2039,{"$f":"IF((SUM(((1+Inputs!$J$12)^($A17-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A17-$A$11))*Inputs!$K$11)-VLOOKUP($CC17,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A17-$A$2)))<=0,0,(SUM(((1+Inputs!$J$12)^($A17-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A17-$A$11))*Inputs!$K$11)-VLOOKUP($CC17,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A17-$A$2))))","v":85688.207913042061},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A17-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A17-$A$11))-((1+Inputs!$D$5)^(A17-$A$2))*VLOOKUP(CC17,Calculations!$CG$1:$CJ$16,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A17-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A17-$A$11))-((1+Inputs!$D$5)^(A17-$A$2))*VLOOKUP(CC17,Calculations!$CG$1:$CJ$16,3,FALSE))","v":85688.207913042061},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A17-Calculations!$A$11))-((1+Inputs!$D$5)^(A17-$A$2))*VLOOKUP(CC17-1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A17-Calculations!$A$11))-((1+Inputs!$D$5)^(A17-$A$2))*VLOOKUP(CC17-1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":19801.765864995723},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A17-Calculations!$A$11))-((1+Inputs!$D$5)^(A17-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A17-Calculations!$A$11))-((1+Inputs!$D$5)^(A17-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":43825.62342897951},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A17-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A17-$A$11))-((1+Inputs!$D$5)^(A17-$A$2))*VLOOKUP(CC17,Calculations!$CG$1:$CJ$16,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A17-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A17-$A$11))-((1+Inputs!$D$5)^(A17-$A$2))*VLOOKUP(CC17,Calculations!$CG$1:$CJ$16,4,FALSE))","v":50633.941039524856},{"$f":"IF(Inputs!$K$11=\"\",Calculations!F17,IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A17-Calculations!$A$11))-((1+Inputs!$D$5)^(A17-$A$2))*VLOOKUP(CC17-1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A17-Calculations!$A$11))-((1+Inputs!$D$5)^(A17-$A$2))*VLOOKUP(CC17-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A17-Calculations!$A$11))-((1+Inputs!$D$5)^(A17-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A17-Calculations!$A$11))-((1+Inputs!$D$5)^(A17-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":26789.249728450151},{"$f":"IF($A17-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B17*0.1/12))","v":357.03419963767527},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A17-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C17*0.15/12,$Y$2)),IF(Inputs!P16=3,IF($A17-Inputs!$D$6>24,\"\",MIN(C17*0.15/12,$Y$2)),IF($A17-Inputs!$D$6>24,\"\",MIN(D17*0.15/12,$Y$2))))","v":247.52207331244654},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A17-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C17*0.1/12,$Y$2)),IF(Inputs!P16=3,IF($A17-Inputs!$D$6>19,\"\",MIN(C17*0.1/12,$Y$2)),IF($A17-Inputs!$D$6>19,\"\",MIN(D17*0.1/12,$Y$2))))","v":165.01471554163103},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A17-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F17*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P16=3,IF($A17-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F17*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A17-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G17*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":0},302.99016464970401,{"$f":"IF($A17-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B17*0.1/12))","v":357.03419963767527},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A17-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C17*0.15/12,$Z$2)),IF(Inputs!P16=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A17-Inputs!$D$6>24,\"\",MIN(C17*0.15/12,$Z$2)),IF($A17-Inputs!$D$6>24,\"\",MIN(E17*0.15/12,$Z$2))))","v":547.82029286224383},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A17-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C17*0.1/12,$Z$2)),IF(Inputs!P16=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A17-Inputs!$D$6>19,\"\",MIN(C17*0.1/12,$Z$2)),IF($A17-Inputs!$D$6>19,\"\",MIN(E17*0.1/12,$Z$2))))","v":365.2135285748293},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A17-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F17*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P16=3,IF($A17-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F17*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A17-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H17*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":223.24374773708462},302.99016464970401,714.06839927535054,795.34236617469037,530.22824411646036,223.24374773708462,605.98032929940803,"",{"$f":"IF(AF17=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AF17=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AA16=0,0,IF($A17-Inputs!$D$6>25,\"\",IF((AA16+IF(AS16<AG16,(AH16-AS16)/2,AG16-AS16))>0,AA16+IF(AS16<AG16,(AH16-AS16)/2,AG16-AS16),0)))","v":84574.384253993077},{"$f":"IF(AB16=0,0,IF($A17-Inputs!$D$6>25,\"\",IF(AB16-AT16+AH16>0,AB16-AT16+AH16,0)))","v":68415.582748888424},{"$f":"IF(AC16=0,0,IF($A17-Inputs!$D$6>20,\"\",IF(AC16-AU16+AI16>0,AC16-AU16+AI16,0)))","v":114042.03568674922},{"$f":"IF(AD16=0,0,IF($A17-Inputs!$D$6>IF(Inputs!$D$9=0,20,25),\"\",IF(AV16<$AD$2*Inputs!$D$4,IF(V16*12>AD16,0,AD16),IF(AD16-AV16+AJ16>0,AD16-AV16+AJ16,0))))","v":100000},34487.547785500683,null,{"$f":"IF(AA17<AS16,0,IF(AA17=\"\",\"\",IF(Calculations!$A17-Inputs!$D$6>24,\"\",IF(AS17<$AA$2*Inputs!$D$4,$AA$2*Inputs!$D$4-($AA$2*Inputs!$D$4-AS17)/2,MIN($AA$2*Inputs!$D$4,AA17*Inputs!$D$4)))))","v":5074.4630552395847},{"$f":"IF(AB17=\"\",\"\",IF(Calculations!$A17-Inputs!$D$6>24,\"\",IF(AB17>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AB17<$X$3*12,0,AB17*Inputs!$D$4))))","v":4104.9349649333053},{"$f":"IF(AC17=\"\",\"\",IF(Calculations!$A17-Inputs!$D$6>24,\"\",IF(AC17>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AC17<$X$3*12,0,AC17*Inputs!$D$4))))","v":6000},{"$f":"IF(AD17<AV16,0,IF(AD17=\"\",\"\",IF(Calculations!$A17-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV17<$AD$2*Inputs!$D$4,MAX(0,AV17),MIN($AD$2*Inputs!$D$4,AD17*Inputs!$D$4)))))","v":2678.9249728450154},{"$f":"IF(AE17=\"\",\"\",IF(AE17<$AW$2,0,IF(AE17>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*'Main page'!$N$5,AE17*'Main page'!$N$5)))","v":1379.5019114200275},null,{"$f":"IFERROR(AG17/AA17,\"\")","v":0.06},0.06,5.2612179043180232E-2,2.6789249728450155E-2,0.04,"",{"$f":"IFERROR(IF(OR(AA17=\"\",AA17=0),\"\",IF(AA17<S17*12,AA17,S17*12)),\"\")","v":8568.8207913042061},9544.1083940962853,6362.7389293975248,2678.9249728450154,7271.7639515928968,"",{"$f":"IF($A17-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C17*0.1/12,$Y$2))","v":357.03419963767527},{"$f":"IF($A17-Inputs!$D$6>19,\"\",MIN(D17*0.1/12,$Y$2))","v":165.01471554163103},{"$f":"IF($A17-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C17*0.1/12,$Z$2))","v":357.03419963767527},{"$f":"IF($A17-Inputs!$D$6>19,\"\",MIN(E17*0.1/12,$Z$2))","v":365.2135285748293},{"$f":"(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A17-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F17*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":210.97475433135358},{"$f":"IF($A17-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G17*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":0},{"$f":"(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A17-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F17*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":210.97475433135358},{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A17-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H17*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":223.24374773708462},714.06839927535054,421.94950866270716,530.22824411646036,223.24374773708462,-183.84015515889018,-198.70576092562254,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(((BI17-BG17)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(((BJ17-BH17)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(AS17/((1+'Main page'!$N$4)^($A17-$A$2)),\"\")","v":4121.7493110947198},{"$f":"IFERROR(AU17/((1+'Main page'!$N$4)^($A17-$A$2)),\"\")","v":3060.5862157292436},{"$f":"IFERROR(AT17/((1+'Main page'!$N$4)^($A17-$A$2)),\"\")","v":4590.8793235938647},{"$f":"IFERROR(AV17/((1+'Main page'!$N$4)^($A17-$A$2)),\"\")","v":1288.6087164413404},{"$f":"IF(AW17=\"\",\"\",IFERROR(AW17/((1+'Main page'!$N$4)^($A17-$A$2)),\"\"))","v":3497.8427939977414},{"$f":"IFERROR(AX17/((1+'Main page'!$N$4)^($A17-$A$2)),\"\")","v":""},null,2039,0,0,0,0,null,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!$K$8<>\"\"),1,0)+IF(AND(Calculations!$A17>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A17>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A17>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A17>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},null,null,null,0,14580,21870,32805,2039,{"$f":"+CL16*(1+Inputs!$J$12)","v":155796.74166007648},1557.9674166007649,3115.9348332015297,4673.9022498022941,6231.8696664030595,7789.8370830038248,9347.8044996045883,10905.771916205355,12463.739332806119,14021.706749406883,15579.67416600765,17137.641582608412,18695.608999209177,20253.576415809945,21811.543832410709,23369.511249011473,24927.478665612238,26485.446082213006,28043.413498813767,29601.380915414531,31159.348332015299,2039,{"$f":"CM17*(1+'Main page'!$N$4)+DH16*(1+'Main page'!$N$4)","v":30353.827837365297},{"$f":"CN17*(1+'Main page'!$N$4)+DI16*(1+'Main page'!$N$4)","v":60707.655674730595},{"$f":"CO17*(1+'Main page'!$N$4)+DJ16*(1+'Main page'!$N$4)","v":91061.48351209586},{"$f":"CP17*(1+'Main page'!$N$4)+DK16*(1+'Main page'!$N$4)","v":121415.31134946119},{"$f":"CQ17*(1+'Main page'!$N$4)+DL16*(1+'Main page'!$N$4)","v":151769.13918682648},{"$f":"CR17*(1+'Main page'!$N$4)+DM16*(1+'Main page'!$N$4)","v":182122.96702419172},{"$f":"CS17*(1+'Main page'!$N$4)+DN16*(1+'Main page'!$N$4)","v":212476.79486155702},{"$f":"CT17*(1+'Main page'!$N$4)+DO16*(1+'Main page'!$N$4)","v":242830.62269892238},{"$f":"CU17*(1+'Main page'!$N$4)+DP16*(1+'Main page'!$N$4)","v":273184.45053628762},{"$f":"CV17*(1+'Main page'!$N$4)+DQ16*(1+'Main page'!$N$4)","v":303538.27837365295},{"$f":"CW17*(1+'Main page'!$N$4)+DR16*(1+'Main page'!$N$4)","v":333892.10621101822},{"$f":"CX17*(1+'Main page'!$N$4)+DS16*(1+'Main page'!$N$4)","v":364245.93404838344},{"$f":"CY17*(1+'Main page'!$N$4)+DT16*(1+'Main page'!$N$4)","v":394599.76188574877},{"$f":"CZ17*(1+'Main page'!$N$4)+DU16*(1+'Main page'!$N$4)","v":424953.58972311404},{"$f":"DA17*(1+'Main page'!$N$4)+DV16*(1+'Main page'!$N$4)","v":455307.41756047931},{"$f":"DB17*(1+'Main page'!$N$4)+DW16*(1+'Main page'!$N$4)","v":485661.24539784476},{"$f":"DC17*(1+'Main page'!$N$4)+DX16*(1+'Main page'!$N$4)","v":516015.07323520997},{"$f":"DD17*(1+'Main page'!$N$4)+DY16*(1+'Main page'!$N$4)","v":546368.90107257525},{"$f":"DE17*(1+'Main page'!$N$4)+DZ16*(1+'Main page'!$N$4)","v":576722.72890994046},{"$f":"DF17*(1+'Main page'!$N$4)+EA16*(1+'Main page'!$N$4)","v":607076.55674730591},5.4999999999999993E-2,4.0840000000000008E-2,6.1260000000000002E-2,null,null,{"$f":"+EG16*(1+Inputs!$J$12)","v":155796.74166007648}]
[2040,{"$f":"IF((SUM(((1+Inputs!$J$12)^($A18-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A18-$A$11))*Inputs!$K$11)-VLOOKUP($CC18,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A18-$A$2)))<=0,0,(SUM(((1+Inputs!$J$12)^($A18-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A18-$A$11))*Inputs!$K$11)-VLOOKUP($CC18,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A18-$A$2))))","v":88258.854150433355},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A18-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A18-$A$11))-((1+Inputs!$D$5)^(A18-$A$2))*VLOOKUP(CC18,Calculations!$CG$1:$CJ$16,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A18-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A18-$A$11))-((1+Inputs!$D$5)^(A18-$A$2))*VLOOKUP(CC18,Calculations!$CG$1:$CJ$16,3,FALSE))","v":88258.854150433355},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A18-Calculations!$A$11))-((1+Inputs!$D$5)^(A18-$A$2))*VLOOKUP(CC18-1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A18-Calculations!$A$11))-((1+Inputs!$D$5)^(A18-$A$2))*VLOOKUP(CC18-1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":20395.818840945612},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A18-Calculations!$A$11))-((1+Inputs!$D$5)^(A18-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A18-Calculations!$A$11))-((1+Inputs!$D$5)^(A18-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":45140.392131848908},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A18-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A18-$A$11))-((1+Inputs!$D$5)^(A18-$A$2))*VLOOKUP(CC18,Calculations!$CG$1:$CJ$16,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A18-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A18-$A$11))-((1+Inputs!$D$5)^(A18-$A$2))*VLOOKUP(CC18,Calculations!$CG$1:$CJ$16,4,FALSE))","v":52152.959270710635},{"$f":"IF(Inputs!$K$11=\"\",Calculations!F18,IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A18-Calculations!$A$11))-((1+Inputs!$D$5)^(A18-$A$2))*VLOOKUP(CC18-1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A18-Calculations!$A$11))-((1+Inputs!$D$5)^(A18-$A$2))*VLOOKUP(CC18-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A18-Calculations!$A$11))-((1+Inputs!$D$5)^(A18-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A18-Calculations!$A$11))-((1+Inputs!$D$5)^(A18-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":27592.927220303674},{"$f":"IF($A18-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B18*0.1/12))","v":367.74522562680568},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A18-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C18*0.15/12,$Y$2)),IF(Inputs!P17=3,IF($A18-Inputs!$D$6>24,\"\",MIN(C18*0.15/12,$Y$2)),IF($A18-Inputs!$D$6>24,\"\",MIN(D18*0.15/12,$Y$2))))","v":254.94773551182016},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A18-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C18*0.1/12,$Y$2)),IF(Inputs!P17=3,IF($A18-Inputs!$D$6>19,\"\",MIN(C18*0.1/12,$Y$2)),IF($A18-Inputs!$D$6>19,\"\",MIN(D18*0.1/12,$Y$2))))","v":169.96515700788009},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A18-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F18*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P17=3,IF($A18-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F18*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A18-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G18*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":0},302.99016464970401,{"$f":"IF($A18-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B18*0.1/12))","v":367.74522562680568},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A18-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C18*0.15/12,$Z$2)),IF(Inputs!P17=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A18-Inputs!$D$6>24,\"\",MIN(C18*0.15/12,$Z$2)),IF($A18-Inputs!$D$6>24,\"\",MIN(E18*0.15/12,$Z$2))))","v":555.10250970825962},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A18-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C18*0.1/12,$Z$2)),IF(Inputs!P17=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A18-Inputs!$D$6>19,\"\",MIN(C18*0.1/12,$Z$2)),IF($A18-Inputs!$D$6>19,\"\",MIN(E18*0.1/12,$Z$2))))","v":376.16993443207429},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A18-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F18*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P17=3,IF($A18-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F18*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A18-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H18*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":229.9410601691973},302.99016464970401,735.49045125361135,810.05024522007977,546.13509143995441,229.9410601691973,605.98032929940803,"",{"$f":"IF(AF18=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AF18=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AA17=0,0,IF($A18-Inputs!$D$6>25,\"\",IF((AA17+IF(AS17<AG17,(AH17-AS17)/2,AG17-AS17))>0,AA17+IF(AS17<AG17,(AH17-AS17)/2,AG17-AS17),0)))","v":81080.026517928462},{"$f":"IF(AB17=0,0,IF($A18-Inputs!$D$6>25,\"\",IF(AB17-AT17+AH17>0,AB17-AT17+AH17,0)))","v":62976.409319725441},{"$f":"IF(AC17=0,0,IF($A18-Inputs!$D$6>20,\"\",IF(AC17-AU17+AI17>0,AC17-AU17+AI17,0)))","v":113679.29675735169},{"$f":"IF(AD17=0,0,IF($A18-Inputs!$D$6>IF(Inputs!$D$9=0,20,25),\"\",IF(AV17<$AD$2*Inputs!$D$4,IF(V17*12>AD17,0,AD17),IF(AD17-AV17+AJ17>0,AD17-AV17+AJ17,0))))","v":100000},28595.285745327812,null,{"$f":"IF(AA18<AS17,0,IF(AA18=\"\",\"\",IF(Calculations!$A18-Inputs!$D$6>24,\"\",IF(AS18<$AA$2*Inputs!$D$4,$AA$2*Inputs!$D$4-($AA$2*Inputs!$D$4-AS18)/2,MIN($AA$2*Inputs!$D$4,AA18*Inputs!$D$4)))))","v":4864.8015910757076},{"$f":"IF(AB18=\"\",\"\",IF(Calculations!$A18-Inputs!$D$6>24,\"\",IF(AB18>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AB18<$X$3*12,0,AB18*Inputs!$D$4))))","v":3778.5845591835264},{"$f":"IF(AC18=\"\",\"\",IF(Calculations!$A18-Inputs!$D$6>24,\"\",IF(AC18>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AC18<$X$3*12,0,AC18*Inputs!$D$4))))","v":6000},{"$f":"IF(AD18<AV17,0,IF(AD18=\"\",\"\",IF(Calculations!$A18-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV18<$AD$2*Inputs!$D$4,MAX(0,AV18),MIN($AD$2*Inputs!$D$4,AD18*Inputs!$D$4)))))","v":2759.2927220303677},{"$f":"IF(AE18=\"\",\"\",IF(AE18<$AW$2,0,IF(AE18>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*'Main page'!$N$5,AE18*'Main page'!$N$5)))","v":1143.8114298131125},null,{"$f":"IFERROR(AG18/AA18,\"\")","v":0.06},0.06,5.2780059088569066E-2,2.7592927220303678E-2,0.04,"",{"$f":"IFERROR(IF(OR(AA18=\"\",AA18=0),\"\",IF(AA18<S18*12,AA18,S18*12)),\"\")","v":8825.8854150433363},9720.6029426409568,6553.6210972794524,2759.2927220303677,7271.7639515928968,"",{"$f":"IF($A18-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C18*0.1/12,$Y$2))","v":367.74522562680568},{"$f":"IF($A18-Inputs!$D$6>19,\"\",MIN(D18*0.1/12,$Y$2))","v":169.96515700788009},{"$f":"IF($A18-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C18*0.1/12,$Z$2))","v":367.74522562680568},{"$f":"IF($A18-Inputs!$D$6>19,\"\",MIN(E18*0.1/12,$Z$2))","v":376.16993443207429},{"$f":"(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A18-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F18*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":217.3039969612943},{"$f":"IF($A18-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G18*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":0},{"$f":"(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A18-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F18*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":217.3039969612943},{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A18-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H18*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":229.9410601691973},735.49045125361135,434.60799392258861,546.13509143995441,229.9410601691973,-189.35535981365695,-204.66693375339131,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(((BI18-BG18)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(((BJ18-BH18)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(AS18/((1+'Main page'!$N$4)^($A18-$A$2)),\"\")","v":4043.2398004072038},{"$f":"IFERROR(AU18/((1+'Main page'!$N$4)^($A18-$A$2)),\"\")","v":3002.2893354296402},{"$f":"IFERROR(AT18/((1+'Main page'!$N$4)^($A18-$A$2)),\"\")","v":4453.1202087273323},{"$f":"IFERROR(AV18/((1+'Main page'!$N$4)^($A18-$A$2)),\"\")","v":1264.0637885091253},{"$f":"IF(AW18=\"\",\"\",IFERROR(AW18/((1+'Main page'!$N$4)^($A18-$A$2)),\"\"))","v":3331.2788514264207},{"$f":"IFERROR(AX18/((1+'Main page'!$N$4)^($A18-$A$2)),\"\")","v":""},null,2040,0,0,0,0,null,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!$K$8<>\"\"),1,0)+IF(AND(Calculations!$A18>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A18>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A18>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A18>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},null,null,null,null,null,null,null,2040,{"$f":"+CL17*(1+Inputs!$J$12)","v":160470.6439098788},1604.706439098788,3209.412878197576,4814.119317296364,6418.825756395152,8023.53219549394,9628.238634592728,11232.945073691517,12837.651512790304,14442.357951889091,16047.06439098788,17651.770830086669,19256.477269185456,20861.183708284243,22465.890147383034,24070.596586481817,25675.303025580608,27280.009464679399,28884.715903778182,30489.422342876973,32094.12878197576,2040,{"$f":"CM18*(1+'Main page'!$N$4)+DH17*(1+'Main page'!$N$4)","v":33556.460990287291},{"$f":"CN18*(1+'Main page'!$N$4)+DI17*(1+'Main page'!$N$4)","v":67112.921980574582},{"$f":"CO18*(1+'Main page'!$N$4)+DJ17*(1+'Main page'!$N$4)","v":100669.38297086183},{"$f":"CP18*(1+'Main page'!$N$4)+DK17*(1+'Main page'!$N$4)","v":134225.84396114916},{"$f":"CQ18*(1+'Main page'!$N$4)+DL17*(1+'Main page'!$N$4)","v":167782.30495143644},{"$f":"CR18*(1+'Main page'!$N$4)+DM17*(1+'Main page'!$N$4)","v":201338.76594172366},{"$f":"CS18*(1+'Main page'!$N$4)+DN17*(1+'Main page'!$N$4)","v":234895.22693201099},{"$f":"CT18*(1+'Main page'!$N$4)+DO17*(1+'Main page'!$N$4)","v":268451.68792229833},{"$f":"CU18*(1+'Main page'!$N$4)+DP17*(1+'Main page'!$N$4)","v":302008.14891258557},{"$f":"CV18*(1+'Main page'!$N$4)+DQ17*(1+'Main page'!$N$4)","v":335564.60990287288},{"$f":"CW18*(1+'Main page'!$N$4)+DR17*(1+'Main page'!$N$4)","v":369121.07089316018},{"$f":"CX18*(1+'Main page'!$N$4)+DS17*(1+'Main page'!$N$4)","v":402677.53188344731},{"$f":"CY18*(1+'Main page'!$N$4)+DT17*(1+'Main page'!$N$4)","v":436233.99287373468},{"$f":"CZ18*(1+'Main page'!$N$4)+DU17*(1+'Main page'!$N$4)","v":469790.45386402198},{"$f":"DA18*(1+'Main page'!$N$4)+DV17*(1+'Main page'!$N$4)","v":503346.91485430917},{"$f":"DB18*(1+'Main page'!$N$4)+DW17*(1+'Main page'!$N$4)","v":536903.37584459665},{"$f":"DC18*(1+'Main page'!$N$4)+DX17*(1+'Main page'!$N$4)","v":570459.8368348839},{"$f":"DD18*(1+'Main page'!$N$4)+DY17*(1+'Main page'!$N$4)","v":604016.29782517115},{"$f":"DE18*(1+'Main page'!$N$4)+DZ17*(1+'Main page'!$N$4)","v":637572.75881545828},{"$f":"DF18*(1+'Main page'!$N$4)+EA17*(1+'Main page'!$N$4)","v":671129.21980574576},5.5000000000000014E-2,4.0840000000000015E-2,6.0575583831395989E-2,null,null,{"$f":"+EG17*(1+Inputs!$J$12)","v":160470.6439098788}]
[2041,{"$f":"IF((SUM(((1+Inputs!$J$12)^($A19-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A19-$A$11))*Inputs!$K$11)-VLOOKUP($CC19,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A19-$A$2)))<=0,0,(SUM(((1+Inputs!$J$12)^($A19-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A19-$A$11))*Inputs!$K$11)-VLOOKUP($CC19,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A19-$A$2))))","v":90906.619774946332},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A19-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A19-$A$11))-((1+Inputs!$D$5)^(A19-$A$2))*VLOOKUP(CC19,Calculations!$CG$1:$CJ$16,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A19-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A19-$A$11))-((1+Inputs!$D$5)^(A19-$A$2))*VLOOKUP(CC19,Calculations!$CG$1:$CJ$16,3,FALSE))","v":90906.619774946332},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A19-Calculations!$A$11))-((1+Inputs!$D$5)^(A19-$A$2))*VLOOKUP(CC19-1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A19-Calculations!$A$11))-((1+Inputs!$D$5)^(A19-$A$2))*VLOOKUP(CC19-1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":21007.693406173967},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A19-Calculations!$A$11))-((1+Inputs!$D$5)^(A19-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A19-Calculations!$A$11))-((1+Inputs!$D$5)^(A19-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":46494.603895804365},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A19-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A19-$A$11))-((1+Inputs!$D$5)^(A19-$A$2))*VLOOKUP(CC19,Calculations!$CG$1:$CJ$16,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A19-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A19-$A$11))-((1+Inputs!$D$5)^(A19-$A$2))*VLOOKUP(CC19,Calculations!$CG$1:$CJ$16,4,FALSE))","v":53717.54804883193},{"$f":"IF(Inputs!$K$11=\"\",Calculations!F19,IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A19-Calculations!$A$11))-((1+Inputs!$D$5)^(A19-$A$2))*VLOOKUP(CC19-1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A19-Calculations!$A$11))-((1+Inputs!$D$5)^(A19-$A$2))*VLOOKUP(CC19-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A19-Calculations!$A$11))-((1+Inputs!$D$5)^(A19-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A19-Calculations!$A$11))-((1+Inputs!$D$5)^(A19-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":28420.71503691277},{"$f":"IF($A19-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B19*0.1/12))","v":378.77758239560973},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A19-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C19*0.15/12,$Y$2)),IF(Inputs!P18=3,IF($A19-Inputs!$D$6>24,\"\",MIN(C19*0.15/12,$Y$2)),IF($A19-Inputs!$D$6>24,\"\",MIN(D19*0.15/12,$Y$2))))","v":262.59616757717458},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A19-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C19*0.1/12,$Y$2)),IF(Inputs!P18=3,IF($A19-Inputs!$D$6>19,\"\",MIN(C19*0.1/12,$Y$2)),IF($A19-Inputs!$D$6>19,\"\",MIN(D19*0.1/12,$Y$2))))","v":175.06411171811638},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A19-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F19*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P18=3,IF($A19-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F19*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A19-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G19*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":0},302.99016464970401,{"$f":"IF($A19-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B19*0.1/12))","v":378.77758239560973},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A19-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C19*0.15/12,$Z$2)),IF(Inputs!P18=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A19-Inputs!$D$6>24,\"\",MIN(C19*0.15/12,$Z$2)),IF($A19-Inputs!$D$6>24,\"\",MIN(E19*0.15/12,$Z$2))))","v":555.10250970825962},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A19-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C19*0.1/12,$Z$2)),IF(Inputs!P18=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A19-Inputs!$D$6>19,\"\",MIN(C19*0.1/12,$Z$2)),IF($A19-Inputs!$D$6>19,\"\",MIN(E19*0.1/12,$Z$2))))","v":387.45503246503637},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A19-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F19*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P18=3,IF($A19-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F19*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A19-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H19*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":236.8392919742731},302.99016464970401,757.55516479121945,817.6986772854342,562.51914418315278,236.8392919742731,605.98032929940803,"",{"$f":"IF(AF19=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AF19=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AA18=0,0,IF($A19-Inputs!$D$6>25,\"\",IF((AA18+IF(AS18<AG18,(AH18-AS18)/2,AG18-AS18))>0,AA18+IF(AS18<AG18,(AH18-AS18)/2,AG18-AS18),0)))","v":77118.942693960838},{"$f":"IF(AB18=0,0,IF($A19-Inputs!$D$6>25,\"\",IF(AB18-AT18+AH18>0,AB18-AT18+AH18,0)))","v":57034.390936268006},{"$f":"IF(AC18=0,0,IF($A19-Inputs!$D$6>20,\"\",IF(AC18-AU18+AI18>0,AC18-AU18+AI18,0)))","v":113125.67566007224},{"$f":"IF(AD18=0,0,IF($A19-Inputs!$D$6>IF(Inputs!$D$9=0,20,25),\"\",IF(AV18<$AD$2*Inputs!$D$4,IF(V18*12>AD18,0,AD18),IF(AD18-AV18+AJ18>0,AD18-AV18+AJ18,0))))","v":100000},22467.333223548027,null,{"$f":"IF(AA19<AS18,0,IF(AA19=\"\",\"\",IF(Calculations!$A19-Inputs!$D$6>24,\"\",IF(AS19<$AA$2*Inputs!$D$4,$AA$2*Inputs!$D$4-($AA$2*Inputs!$D$4-AS19)/2,MIN($AA$2*Inputs!$D$4,AA19*Inputs!$D$4)))))","v":4627.1365616376497},{"$f":"IF(AB19=\"\",\"\",IF(Calculations!$A19-Inputs!$D$6>24,\"\",IF(AB19>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AB19<$X$3*12,0,AB19*Inputs!$D$4))))","v":3422.0634561760803},{"$f":"IF(AC19=\"\",\"\",IF(Calculations!$A19-Inputs!$D$6>24,\"\",IF(AC19>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AC19<$X$3*12,0,AC19*Inputs!$D$4))))","v":6000},{"$f":"IF(AD19<AV18,0,IF(AD19=\"\",\"\",IF(Calculations!$A19-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV19<$AD$2*Inputs!$D$4,MAX(0,AV19),MIN($AD$2*Inputs!$D$4,AD19*Inputs!$D$4)))))","v":2842.071503691277},{"$f":"IF(AE19=\"\",\"\",IF(AE19<$AW$2,0,IF(AE19>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*'Main page'!$N$5,AE19*'Main page'!$N$5)))","v":898.6933289419211},null,{"$f":"IFERROR(AG19/AA19,\"\")","v":5.9999999999999991E-2},0.06,5.3038357251710119E-2,2.8420715036912771E-2,0.04,"",{"$f":"IFERROR(IF(OR(AA19=\"\",AA19=0),\"\",IF(AA19<S19*12,AA19,S19*12)),\"\")","v":9090.6619774946339},9812.38412742521,6750.2297301978333,2842.071503691277,7271.7639515928968,"",{"$f":"IF($A19-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C19*0.1/12,$Y$2))","v":378.77758239560973},{"$f":"IF($A19-Inputs!$D$6>19,\"\",MIN(D19*0.1/12,$Y$2))","v":175.06411171811638},{"$f":"IF($A19-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C19*0.1/12,$Z$2))","v":378.77758239560973},{"$f":"IF($A19-Inputs!$D$6>19,\"\",MIN(E19*0.1/12,$Z$2))","v":387.45503246503637},{"$f":"(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A19-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F19*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":223.82311687013305},{"$f":"IF($A19-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G19*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":0},{"$f":"(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A19-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F19*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":223.82311687013305},{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A19-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H19*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":236.8392919742731},757.55516479121945,447.6462337402661,562.51914418315278,236.8392919742731,-195.03602060806668,-210.806941765993,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(((BI19-BG19)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(((BJ19-BH19)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(AS19/((1+'Main page'!$N$4)^($A19-$A$2)),\"\")","v":3966.2257089708746},{"$f":"IFERROR(AU19/((1+'Main page'!$N$4)^($A19-$A$2)),\"\")","v":2945.1028718976454},{"$f":"IFERROR(AT19/((1+'Main page'!$N$4)^($A19-$A$2)),\"\")","v":4281.1106923609714},{"$f":"IFERROR(AV19/((1+'Main page'!$N$4)^($A19-$A$2)),\"\")","v":1239.9863830137126},{"$f":"IF(AW19=\"\",\"\",IFERROR(AW19/((1+'Main page'!$N$4)^($A19-$A$2)),\"\"))","v":3172.6465251680193},{"$f":"IFERROR(AX19/((1+'Main page'!$N$4)^($A19-$A$2)),\"\")","v":""},null,2041,0,0,0,0,null,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!$K$8<>\"\"),1,0)+IF(AND(Calculations!$A19>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A19>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A19>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A19>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},null,null,null,null,null,null,null,2041,{"$f":"+CL18*(1+Inputs!$J$12)","v":165284.76322717516},1652.8476322717518,3305.6952645435035,4958.5428968152546,6611.3905290870071,8264.2381613587586,9917.0857936305092,11569.933425902263,13222.781058174014,14875.628690445765,16528.476322717517,18181.323954989268,19834.171587261018,21487.019219532773,23139.866851804527,24792.714484076274,26445.562116348028,28098.409748619779,29751.257380891529,31404.10501316328,33056.952645435034,2041,{"$f":"CM19*(1+'Main page'!$N$4)+DH18*(1+'Main page'!$N$4)","v":36969.774053686997},{"$f":"CN19*(1+'Main page'!$N$4)+DI18*(1+'Main page'!$N$4)","v":73939.548107373994},{"$f":"CO19*(1+'Main page'!$N$4)+DJ18*(1+'Main page'!$N$4)","v":110909.32216106095},{"$f":"CP19*(1+'Main page'!$N$4)+DK18*(1+'Main page'!$N$4)","v":147879.09621474799},{"$f":"CQ19*(1+'Main page'!$N$4)+DL18*(1+'Main page'!$N$4)","v":184848.87026843498},{"$f":"CR19*(1+'Main page'!$N$4)+DM18*(1+'Main page'!$N$4)","v":221818.64432212189},{"$f":"CS19*(1+'Main page'!$N$4)+DN18*(1+'Main page'!$N$4)","v":258788.41837580895},{"$f":"CT19*(1+'Main page'!$N$4)+DO18*(1+'Main page'!$N$4)","v":295758.19242949598},{"$f":"CU19*(1+'Main page'!$N$4)+DP18*(1+'Main page'!$N$4)","v":332727.96648318291},{"$f":"CV19*(1+'Main page'!$N$4)+DQ18*(1+'Main page'!$N$4)","v":369697.74053686997},{"$f":"CW19*(1+'Main page'!$N$4)+DR18*(1+'Main page'!$N$4)","v":406667.51459055691},{"$f":"CX19*(1+'Main page'!$N$4)+DS18*(1+'Main page'!$N$4)","v":443637.28864424379},{"$f":"CY19*(1+'Main page'!$N$4)+DT18*(1+'Main page'!$N$4)","v":480607.06269793084},{"$f":"CZ19*(1+'Main page'!$N$4)+DU18*(1+'Main page'!$N$4)","v":517576.8367516179},{"$f":"DA19*(1+'Main page'!$N$4)+DV18*(1+'Main page'!$N$4)","v":554546.61080530484},{"$f":"DB19*(1+'Main page'!$N$4)+DW18*(1+'Main page'!$N$4)","v":591516.38485899195},{"$f":"DC19*(1+'Main page'!$N$4)+DX18*(1+'Main page'!$N$4)","v":628486.15891267883},{"$f":"DD19*(1+'Main page'!$N$4)+DY18*(1+'Main page'!$N$4)","v":665455.93296636583},{"$f":"DE19*(1+'Main page'!$N$4)+DZ18*(1+'Main page'!$N$4)","v":702425.70702005271},{"$f":"DF19*(1+'Main page'!$N$4)+EA18*(1+'Main page'!$N$4)","v":739395.48107373994},5.5E-2,4.0839999999999994E-2,5.9366537700384442E-2,null,null,{"$f":"+EG18*(1+Inputs!$J$12)","v":165284.76322717516}]
[2042,{"$f":"IF((SUM(((1+Inputs!$J$12)^($A20-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A20-$A$11))*Inputs!$K$11)-VLOOKUP($CC20,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A20-$A$2)))<=0,0,(SUM(((1+Inputs!$J$12)^($A20-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A20-$A$11))*Inputs!$K$11)-VLOOKUP($CC20,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A20-$A$2))))","v":93633.818368194712},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A20-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A20-$A$11))-((1+Inputs!$D$5)^(A20-$A$2))*VLOOKUP(CC20,Calculations!$CG$1:$CJ$16,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A20-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A20-$A$11))-((1+Inputs!$D$5)^(A20-$A$2))*VLOOKUP(CC20,Calculations!$CG$1:$CJ$16,3,FALSE))","v":93633.818368194712},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A20-Calculations!$A$11))-((1+Inputs!$D$5)^(A20-$A$2))*VLOOKUP(CC20-1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A20-Calculations!$A$11))-((1+Inputs!$D$5)^(A20-$A$2))*VLOOKUP(CC20-1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":21637.924208359189},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A20-Calculations!$A$11))-((1+Inputs!$D$5)^(A20-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A20-Calculations!$A$11))-((1+Inputs!$D$5)^(A20-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":47889.442012678497},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A20-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A20-$A$11))-((1+Inputs!$D$5)^(A20-$A$2))*VLOOKUP(CC20,Calculations!$CG$1:$CJ$16,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A20-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A20-$A$11))-((1+Inputs!$D$5)^(A20-$A$2))*VLOOKUP(CC20,Calculations!$CG$1:$CJ$16,4,FALSE))","v":55329.074490296887},{"$f":"IF(Inputs!$K$11=\"\",Calculations!F20,IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A20-Calculations!$A$11))-((1+Inputs!$D$5)^(A20-$A$2))*VLOOKUP(CC20-1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A20-Calculations!$A$11))-((1+Inputs!$D$5)^(A20-$A$2))*VLOOKUP(CC20-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A20-Calculations!$A$11))-((1+Inputs!$D$5)^(A20-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A20-Calculations!$A$11))-((1+Inputs!$D$5)^(A20-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":29273.336488020155},{"$f":"IF($A20-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B20*0.1/12))","v":390.140909867478},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A20-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C20*0.15/12,$Y$2)),IF(Inputs!P19=3,IF($A20-Inputs!$D$6>24,\"\",MIN(C20*0.15/12,$Y$2)),IF($A20-Inputs!$D$6>24,\"\",MIN(D20*0.15/12,$Y$2))))","v":270.47405260448983},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A20-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C20*0.1/12,$Y$2)),IF(Inputs!P19=3,IF($A20-Inputs!$D$6>19,\"\",MIN(C20*0.1/12,$Y$2)),IF($A20-Inputs!$D$6>19,\"\",MIN(D20*0.1/12,$Y$2))))","v":180.31603506965993},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A20-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F20*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P19=3,IF($A20-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F20*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A20-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G20*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":0},302.99016464970401,{"$f":"IF($A20-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B20*0.1/12))","v":390.140909867478},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A20-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C20*0.15/12,$Z$2)),IF(Inputs!P19=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A20-Inputs!$D$6>24,\"\",MIN(C20*0.15/12,$Z$2)),IF($A20-Inputs!$D$6>24,\"\",MIN(E20*0.15/12,$Z$2))))","v":555.10250970825962},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A20-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C20*0.1/12,$Z$2)),IF(Inputs!P19=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A20-Inputs!$D$6>19,\"\",MIN(C20*0.1/12,$Z$2)),IF($A20-Inputs!$D$6>19,\"\",MIN(E20*0.1/12,$Z$2))))","v":399.07868343898753},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A20-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F20*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P19=3,IF($A20-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F20*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A20-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H20*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":243.94447073350133},302.99016464970401,780.281819734956,825.5765623127495,579.39471850864743,243.94447073350133,605.98032929940803,"",{"$f":"IF(AF20=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AF20=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AA19=0,0,IF($A20-Inputs!$D$6>25,\"\",IF((AA19+IF(AS19<AG19,(AH19-AS19)/2,AG19-AS19))>0,AA19+IF(AS19<AG19,(AH19-AS19)/2,AG19-AS19),0)))","v":72655.417278103851},{"$f":"IF(AB19=0,0,IF($A20-Inputs!$D$6>25,\"\",IF(AB19-AT19+AH19>0,AB19-AT19+AH19,0)))","v":50644.070265018876},{"$f":"IF(AC19=0,0,IF($A20-Inputs!$D$6>20,\"\",IF(AC19-AU19+AI19>0,AC19-AU19+AI19,0)))","v":112375.4459298744},{"$f":"IF(AD19=0,0,IF($A20-Inputs!$D$6>IF(Inputs!$D$9=0,20,25),\"\",IF(AV19<$AD$2*Inputs!$D$4,IF(V19*12>AD19,0,AD19),IF(AD19-AV19+AJ19>0,AD19-AV19+AJ19,0))))","v":100000},16094.262600897051,null,{"$f":"IF(AA20<AS19,0,IF(AA20=\"\",\"\",IF(Calculations!$A20-Inputs!$D$6>24,\"\",IF(AS20<$AA$2*Inputs!$D$4,$AA$2*Inputs!$D$4-($AA$2*Inputs!$D$4-AS20)/2,MIN($AA$2*Inputs!$D$4,AA20*Inputs!$D$4)))))","v":4359.3250366862312},{"$f":"IF(AB20=\"\",\"\",IF(Calculations!$A20-Inputs!$D$6>24,\"\",IF(AB20>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AB20<$X$3*12,0,AB20*Inputs!$D$4))))","v":3038.6442159011326},{"$f":"IF(AC20=\"\",\"\",IF(Calculations!$A20-Inputs!$D$6>24,\"\",IF(AC20>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AC20<$X$3*12,0,AC20*Inputs!$D$4))))","v":6000},{"$f":"IF(AD20<AV19,0,IF(AD20=\"\",\"\",IF(Calculations!$A20-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV20<$AD$2*Inputs!$D$4,MAX(0,AV20),MIN($AD$2*Inputs!$D$4,AD20*Inputs!$D$4)))))","v":2927.3336488020159},{"$f":"IF(AE20=\"\",\"\",IF(AE20<$AW$2,0,IF(AE20>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*'Main page'!$N$5,AE20*'Main page'!$N$5)))","v":643.77050403588203},null,{"$f":"IFERROR(AG20/AA20,\"\")","v":6.0000000000000005E-2},0.06,5.3392446635933059E-2,2.927333648802016E-2,0.04,"",{"$f":"IFERROR(IF(OR(AA20=\"\",AA20=0),\"\",IF(AA20<S20*12,AA20,S20*12)),\"\")","v":9363.3818368194716},9906.918747752994,6952.7366221037692,2927.3336488020159,7271.7639515928968,"",{"$f":"IF($A20-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C20*0.1/12,$Y$2))","v":390.140909867478},{"$f":"IF($A20-Inputs!$D$6>19,\"\",MIN(D20*0.1/12,$Y$2))","v":180.31603506965993},{"$f":"IF($A20-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C20*0.1/12,$Z$2))","v":390.140909867478},{"$f":"IF($A20-Inputs!$D$6>19,\"\",MIN(E20*0.1/12,$Z$2))","v":399.07868343898753},{"$f":"(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A20-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F20*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":230.53781037623705},{"$f":"IF($A20-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G20*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":0},{"$f":"(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A20-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F20*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":230.53781037623705},{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A20-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H20*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":243.94447073350133},780.281819734956,461.07562075247409,579.39471850864743,243.94447073350133,-200.88710122630857,-217.13115001897276,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(((BI20-BG20)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(((BJ20-BH20)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(AS20/((1+'Main page'!$N$4)^($A20-$A$2)),\"\")","v":3890.6785526095241},{"$f":"IFERROR(AU20/((1+'Main page'!$N$4)^($A20-$A$2)),\"\")","v":2889.0056743376908},{"$f":"IFERROR(AT20/((1+'Main page'!$N$4)^($A20-$A$2)),\"\")","v":4116.5293657852699},{"$f":"IFERROR(AV20/((1+'Main page'!$N$4)^($A20-$A$2)),\"\")","v":1216.3675947658326},{"$f":"IF(AW20=\"\",\"\",IFERROR(AW20/((1+'Main page'!$N$4)^($A20-$A$2)),\"\"))","v":3021.5681192076377},{"$f":"IFERROR(AX20/((1+'Main page'!$N$4)^($A20-$A$2)),\"\")","v":""},null,2042,0,0,0,0,null,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!$K$8<>\"\"),1,0)+IF(AND(Calculations!$A20>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A20>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A20>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A20>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},null,null,null,null,null,null,null,2042,{"$f":"+CL19*(1+Inputs!$J$12)","v":170243.30612399042},1702.4330612399042,3404.8661224798084,5107.2991837197123,6809.7322449596168,8512.1653061995221,10214.598367439425,11917.031428679331,13619.464489919234,15321.897551159138,17024.330612399044,18726.763673638947,20429.196734878849,22131.629796118756,23834.062857358662,25536.495918598561,27238.928979838467,28941.362041078373,30643.795102318276,32346.228163558178,34048.661224798088,2042,{"$f":"CM20*(1+'Main page'!$N$4)+DH19*(1+'Main page'!$N$4)","v":40605.817470673246},{"$f":"CN20*(1+'Main page'!$N$4)+DI19*(1+'Main page'!$N$4)","v":81211.634941346492},{"$f":"CO20*(1+'Main page'!$N$4)+DJ19*(1+'Main page'!$N$4)","v":121817.45241201969},{"$f":"CP20*(1+'Main page'!$N$4)+DK19*(1+'Main page'!$N$4)","v":162423.26988269298},{"$f":"CQ20*(1+'Main page'!$N$4)+DL19*(1+'Main page'!$N$4)","v":203029.08735336622},{"$f":"CR20*(1+'Main page'!$N$4)+DM19*(1+'Main page'!$N$4)","v":243634.90482403937},{"$f":"CS20*(1+'Main page'!$N$4)+DN19*(1+'Main page'!$N$4)","v":284240.72229471273},{"$f":"CT20*(1+'Main page'!$N$4)+DO19*(1+'Main page'!$N$4)","v":324846.53976538597},{"$f":"CU20*(1+'Main page'!$N$4)+DP19*(1+'Main page'!$N$4)","v":365452.35723605915},{"$f":"CV20*(1+'Main page'!$N$4)+DQ19*(1+'Main page'!$N$4)","v":406058.17470673245},{"$f":"CW20*(1+'Main page'!$N$4)+DR19*(1+'Main page'!$N$4)","v":446663.99217740563},{"$f":"CX20*(1+'Main page'!$N$4)+DS19*(1+'Main page'!$N$4)","v":487269.80964807875},{"$f":"CY20*(1+'Main page'!$N$4)+DT19*(1+'Main page'!$N$4)","v":527875.62711875211},{"$f":"CZ20*(1+'Main page'!$N$4)+DU19*(1+'Main page'!$N$4)","v":568481.44458942546},{"$f":"DA20*(1+'Main page'!$N$4)+DV19*(1+'Main page'!$N$4)","v":609087.26206009858},{"$f":"DB20*(1+'Main page'!$N$4)+DW19*(1+'Main page'!$N$4)","v":649693.07953077194},{"$f":"DC20*(1+'Main page'!$N$4)+DX19*(1+'Main page'!$N$4)","v":690298.89700144518},{"$f":"DD20*(1+'Main page'!$N$4)+DY19*(1+'Main page'!$N$4)","v":730904.7144721183},{"$f":"DE20*(1+'Main page'!$N$4)+DZ19*(1+'Main page'!$N$4)","v":771510.53194279154},{"$f":"DF20*(1+'Main page'!$N$4)+EA19*(1+'Main page'!$N$4)","v":812116.34941346489},5.4999999999999993E-2,4.0840000000000001E-2,5.819270650522762E-2,null,null,{"$f":"+EG19*(1+Inputs!$J$12)","v":170243.30612399042}]
[2043,{"$f":"IF((SUM(((1+Inputs!$J$12)^($A21-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A21-$A$11))*Inputs!$K$11)-VLOOKUP($CC21,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A21-$A$2)))<=0,0,(SUM(((1+Inputs!$J$12)^($A21-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A21-$A$11))*Inputs!$K$11)-VLOOKUP($CC21,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A21-$A$2))))","v":96442.832919240551},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A21-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A21-$A$11))-((1+Inputs!$D$5)^(A21-$A$2))*VLOOKUP(CC21,Calculations!$CG$1:$CJ$16,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A21-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A21-$A$11))-((1+Inputs!$D$5)^(A21-$A$2))*VLOOKUP(CC21,Calculations!$CG$1:$CJ$16,3,FALSE))","v":96442.832919240551},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A21-Calculations!$A$11))-((1+Inputs!$D$5)^(A21-$A$2))*VLOOKUP(CC21-1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A21-Calculations!$A$11))-((1+Inputs!$D$5)^(A21-$A$2))*VLOOKUP(CC21-1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":22287.061934609963},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A21-Calculations!$A$11))-((1+Inputs!$D$5)^(A21-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A21-Calculations!$A$11))-((1+Inputs!$D$5)^(A21-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":49326.125273058853},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A21-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A21-$A$11))-((1+Inputs!$D$5)^(A21-$A$2))*VLOOKUP(CC21,Calculations!$CG$1:$CJ$16,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A21-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A21-$A$11))-((1+Inputs!$D$5)^(A21-$A$2))*VLOOKUP(CC21,Calculations!$CG$1:$CJ$16,4,FALSE))","v":56988.946725005793},{"$f":"IF(Inputs!$K$11=\"\",Calculations!F21,IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A21-Calculations!$A$11))-((1+Inputs!$D$5)^(A21-$A$2))*VLOOKUP(CC21-1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A21-Calculations!$A$11))-((1+Inputs!$D$5)^(A21-$A$2))*VLOOKUP(CC21-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A21-Calculations!$A$11))-((1+Inputs!$D$5)^(A21-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A21-Calculations!$A$11))-((1+Inputs!$D$5)^(A21-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":30151.536582660759},{"$f":"IF($A21-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B21*0.1/12))","v":401.84513716350233},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A21-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C21*0.15/12,$Y$2)),IF(Inputs!P20=3,IF($A21-Inputs!$D$6>24,\"\",MIN(C21*0.15/12,$Y$2)),IF($A21-Inputs!$D$6>24,\"\",MIN(D21*0.15/12,$Y$2))))","v":278.5882741826245},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A21-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C21*0.1/12,$Y$2)),IF(Inputs!P20=3,IF($A21-Inputs!$D$6>19,\"\",MIN(C21*0.1/12,$Y$2)),IF($A21-Inputs!$D$6>19,\"\",MIN(D21*0.1/12,$Y$2))))","v":185.72551612174971},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A21-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F21*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P20=3,IF($A21-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F21*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A21-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G21*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":0},302.99016464970401,{"$f":"IF($A21-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B21*0.1/12))","v":401.84513716350233},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A21-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C21*0.15/12,$Z$2)),IF(Inputs!P20=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A21-Inputs!$D$6>24,\"\",MIN(C21*0.15/12,$Z$2)),IF($A21-Inputs!$D$6>24,\"\",MIN(E21*0.15/12,$Z$2))))","v":555.10250970825962},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A21-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C21*0.1/12,$Z$2)),IF(Inputs!P20=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A21-Inputs!$D$6>19,\"\",MIN(C21*0.1/12,$Z$2)),IF($A21-Inputs!$D$6>19,\"\",MIN(E21*0.1/12,$Z$2))))","v":411.05104394215715},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A21-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F21*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P20=3,IF($A21-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F21*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A21-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H21*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":251.26280485550635},302.99016464970401,803.69027432700466,833.69078389088418,596.7765600639068,251.26280485550635,605.98032929940803,"",{"$f":"IF(AF21=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AF21=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AA20=0,0,IF($A21-Inputs!$D$6>25,\"\",IF((AA20+IF(AS20<AG20,(AH20-AS20)/2,AG20-AS20))>0,AA20+IF(AS20<AG20,(AH20-AS20)/2,AG20-AS20),0)))","v":67651.360477970607},{"$f":"IF(AB20=0,0,IF($A21-Inputs!$D$6>25,\"\",IF(AB20-AT20+AH20>0,AB20-AT20+AH20,0)))","v":43775.795733167019},{"$f":"IF(AC20=0,0,IF($A21-Inputs!$D$6>20,\"\",IF(AC20-AU20+AI20>0,AC20-AU20+AI20,0)))","v":111422.70930777064},{"$f":"IF(AD20=0,0,IF($A21-Inputs!$D$6>IF(Inputs!$D$9=0,20,25),\"\",IF(AV20<$AD$2*Inputs!$D$4,IF(V20*12>AD20,0,AD20),IF(AD20-AV20+AJ20>0,AD20-AV20+AJ20,0))))","v":100000},9466.2691533400357,null,{"$f":"IF(AA21<AS20,0,IF(AA21=\"\",\"\",IF(Calculations!$A21-Inputs!$D$6>24,\"\",IF(AS21<$AA$2*Inputs!$D$4,$AA$2*Inputs!$D$4-($AA$2*Inputs!$D$4-AS21)/2,MIN($AA$2*Inputs!$D$4,AA21*Inputs!$D$4)))))","v":4059.0816286782365},{"$f":"IF(AB21=\"\",\"\",IF(Calculations!$A21-Inputs!$D$6>24,\"\",IF(AB21>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AB21<$X$3*12,0,AB21*Inputs!$D$4))))","v":2626.547743990021},{"$f":"IF(AC21=\"\",\"\",IF(Calculations!$A21-Inputs!$D$6>24,\"\",IF(AC21>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AC21<$X$3*12,0,AC21*Inputs!$D$4))))","v":6000},{"$f":"IF(AD21<AV20,0,IF(AD21=\"\",\"\",IF(Calculations!$A21-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV21<$AD$2*Inputs!$D$4,MAX(0,AV21),MIN($AD$2*Inputs!$D$4,AD21*Inputs!$D$4)))))","v":3015.153658266076},{"$f":"IF(AE21=\"\",\"\",IF(AE21<$AW$2,0,IF(AE21>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*'Main page'!$N$5,AE21*'Main page'!$N$5)))","v":378.65076613360145},null,{"$f":"IFERROR(AG21/AA21,\"\")","v":0.06},0.06,5.384898677545942E-2,3.015153658266076E-2,0.04,"",{"$f":"IFERROR(IF(OR(AA21=\"\",AA21=0),\"\",IF(AA21<S21*12,AA21,S21*12)),\"\")","v":9644.2832919240554},10004.28940669061,7161.3187207668816,3015.153658266076,7271.7639515928968,"",{"$f":"IF($A21-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C21*0.1/12,$Y$2))","v":401.84513716350233},{"$f":"IF($A21-Inputs!$D$6>19,\"\",MIN(D21*0.1/12,$Y$2))","v":185.72551612174971},{"$f":"IF($A21-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C21*0.1/12,$Z$2))","v":401.84513716350233},{"$f":"IF($A21-Inputs!$D$6>19,\"\",MIN(E21*0.1/12,$Z$2))","v":411.05104394215715},{"$f":"(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A21-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F21*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":237.45394468752417},{"$f":"IF($A21-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G21*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":0},{"$f":"(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A21-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F21*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":237.45394468752417},{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A21-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H21*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":251.26280485550635},803.69027432700466,474.90788937504834,596.7765600639068,251.26280485550635,-206.91371426309786,-223.645084519542,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(((BI21-BG21)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(((BJ21-BH21)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(AS21/((1+'Main page'!$N$4)^($A21-$A$2)),\"\")","v":3816.570389702676},{"$f":"IFERROR(AU21/((1+'Main page'!$N$4)^($A21-$A$2)),\"\")","v":2833.9769948264966},{"$f":"IFERROR(AT21/((1+'Main page'!$N$4)^($A21-$A$2)),\"\")","v":3959.0370340494351},{"$f":"IFERROR(AV21/((1+'Main page'!$N$4)^($A21-$A$2)),\"\")","v":1193.1986881988641},{"$f":"IF(AW21=\"\",\"\",IFERROR(AW21/((1+'Main page'!$N$4)^($A21-$A$2)),\"\"))","v":2877.6839230548926},{"$f":"IFERROR(AX21/((1+'Main page'!$N$4)^($A21-$A$2)),\"\")","v":""},null,2043,0,0,0,0,null,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!$K$8<>\"\"),1,0)+IF(AND(Calculations!$A21>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A21>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A21>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A21>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},null,null,null,"https://aspe.hhs.gov/poverty-guidelines",null,null,null,2043,{"$f":"+CL20*(1+Inputs!$J$12)","v":175350.60530771012},1753.5060530771013,3507.0121061542027,5260.5181592313038,7014.0242123084054,8767.5302653855069,10521.036318462608,12274.54237153971,14028.048424616811,15781.554477693911,17535.060530771014,19288.566583848115,21042.072636925215,22795.578690002316,24549.08474307942,26302.590796156517,28056.096849233621,29809.602902310722,31563.108955387823,33316.615008464927,35070.121061542028,2043,{"$f":"CM21*(1+'Main page'!$N$4)+DH20*(1+'Main page'!$N$4)","v":44477.289699937864},{"$f":"CN21*(1+'Main page'!$N$4)+DI20*(1+'Main page'!$N$4)","v":88954.579399875729},{"$f":"CO21*(1+'Main page'!$N$4)+DJ20*(1+'Main page'!$N$4)","v":133431.86909981354},{"$f":"CP21*(1+'Main page'!$N$4)+DK20*(1+'Main page'!$N$4)","v":177909.15879975146},{"$f":"CQ21*(1+'Main page'!$N$4)+DL20*(1+'Main page'!$N$4)","v":222386.44849968932},{"$f":"CR21*(1+'Main page'!$N$4)+DM20*(1+'Main page'!$N$4)","v":266863.73819962709},{"$f":"CS21*(1+'Main page'!$N$4)+DN20*(1+'Main page'!$N$4)","v":311341.02789956506},{"$f":"CT21*(1+'Main page'!$N$4)+DO20*(1+'Main page'!$N$4)","v":355818.31759950292},{"$f":"CU21*(1+'Main page'!$N$4)+DP20*(1+'Main page'!$N$4)","v":400295.60729944071},{"$f":"CV21*(1+'Main page'!$N$4)+DQ20*(1+'Main page'!$N$4)","v":444772.89699937863},{"$f":"CW21*(1+'Main page'!$N$4)+DR20*(1+'Main page'!$N$4)","v":489250.18669931649},{"$f":"CX21*(1+'Main page'!$N$4)+DS20*(1+'Main page'!$N$4)","v":533727.47639925417},{"$f":"CY21*(1+'Main page'!$N$4)+DT20*(1+'Main page'!$N$4)","v":578204.76609919209},{"$f":"CZ21*(1+'Main page'!$N$4)+DU20*(1+'Main page'!$N$4)","v":622682.05579913012},{"$f":"DA21*(1+'Main page'!$N$4)+DV20*(1+'Main page'!$N$4)","v":667159.34549906792},{"$f":"DB21*(1+'Main page'!$N$4)+DW20*(1+'Main page'!$N$4)","v":711636.63519900583},{"$f":"DC21*(1+'Main page'!$N$4)+DX20*(1+'Main page'!$N$4)","v":756113.92489894375},{"$f":"DD21*(1+'Main page'!$N$4)+DY20*(1+'Main page'!$N$4)","v":800591.21459888143},{"$f":"DE21*(1+'Main page'!$N$4)+DZ20*(1+'Main page'!$N$4)","v":845068.50429881935},{"$f":"DF21*(1+'Main page'!$N$4)+EA20*(1+'Main page'!$N$4)","v":889545.79399875726},5.4999999999999993E-2,4.0840000000000001E-2,5.7053064568182155E-2,null,null,{"$f":"+EG20*(1+Inputs!$J$12)","v":175350.60530771012}]
[2044,{"$f":"IF((SUM(((1+Inputs!$J$12)^($A22-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A22-$A$11))*Inputs!$K$11)-VLOOKUP($CC22,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A22-$A$2)))<=0,0,(SUM(((1+Inputs!$J$12)^($A22-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A22-$A$11))*Inputs!$K$11)-VLOOKUP($CC22,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A22-$A$2))))","v":99336.117906817788},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A22-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A22-$A$11))-((1+Inputs!$D$5)^(A22-$A$2))*VLOOKUP(CC22,Calculations!$CG$1:$CJ$16,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A22-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A22-$A$11))-((1+Inputs!$D$5)^(A22-$A$2))*VLOOKUP(CC22,Calculations!$CG$1:$CJ$16,3,FALSE))","v":99336.117906817788},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A22-Calculations!$A$11))-((1+Inputs!$D$5)^(A22-$A$2))*VLOOKUP(CC22-1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A22-Calculations!$A$11))-((1+Inputs!$D$5)^(A22-$A$2))*VLOOKUP(CC22-1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":22955.673792648275},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A22-Calculations!$A$11))-((1+Inputs!$D$5)^(A22-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A22-Calculations!$A$11))-((1+Inputs!$D$5)^(A22-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":50805.909031250623},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A22-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A22-$A$11))-((1+Inputs!$D$5)^(A22-$A$2))*VLOOKUP(CC22,Calculations!$CG$1:$CJ$16,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A22-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A22-$A$11))-((1+Inputs!$D$5)^(A22-$A$2))*VLOOKUP(CC22,Calculations!$CG$1:$CJ$16,4,FALSE))","v":58698.615126755991},{"$f":"IF(Inputs!$K$11=\"\",Calculations!F22,IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A22-Calculations!$A$11))-((1+Inputs!$D$5)^(A22-$A$2))*VLOOKUP(CC22-1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A22-Calculations!$A$11))-((1+Inputs!$D$5)^(A22-$A$2))*VLOOKUP(CC22-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A22-Calculations!$A$11))-((1+Inputs!$D$5)^(A22-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A22-Calculations!$A$11))-((1+Inputs!$D$5)^(A22-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":31056.082680140593},{"$f":"IF($A22-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B22*0.1/12))","v":413.90049127840751},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A22-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C22*0.15/12,$Y$2)),IF(Inputs!P21=3,IF($A22-Inputs!$D$6>24,\"\",MIN(C22*0.15/12,$Y$2)),IF($A22-Inputs!$D$6>24,\"\",MIN(D22*0.15/12,$Y$2))))","v":286.9459224081034},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A22-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C22*0.1/12,$Y$2)),IF(Inputs!P21=3,IF($A22-Inputs!$D$6>19,\"\",MIN(C22*0.1/12,$Y$2)),IF($A22-Inputs!$D$6>19,\"\",MIN(D22*0.1/12,$Y$2))))","v":""},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A22-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F22*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P21=3,IF($A22-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F22*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A22-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G22*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":0},302.99016464970401,{"$f":"IF($A22-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B22*0.1/12))","v":413.90049127840751},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A22-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C22*0.15/12,$Z$2)),IF(Inputs!P21=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A22-Inputs!$D$6>24,\"\",MIN(C22*0.15/12,$Z$2)),IF($A22-Inputs!$D$6>24,\"\",MIN(E22*0.15/12,$Z$2))))","v":555.10250970825962},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A22-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C22*0.1/12,$Z$2)),IF(Inputs!P21=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A22-Inputs!$D$6>19,\"\",MIN(C22*0.1/12,$Z$2)),IF($A22-Inputs!$D$6>19,\"\",MIN(E22*0.1/12,$Z$2))))","v":""},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A22-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F22*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P21=3,IF($A22-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F22*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A22-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H22*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":258.80068900117163},"",827.80098255681503,842.04843211636307,"",258.80068900117163,"","",{"$f":"IF(AF22=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AF22=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AA21=0,0,IF($A22-Inputs!$D$6>25,\"\",IF((AA21+IF(AS21<AG21,(AH21-AS21)/2,AG21-AS21))>0,AA21+IF(AS21<AG21,(AH21-AS21)/2,AG21-AS21),0)))","v":62066.158814724789},{"$f":"IF(AB21=0,0,IF($A22-Inputs!$D$6>25,\"\",IF(AB21-AT21+AH21>0,AB21-AT21+AH21,0)))","v":36398.054070466431},{"$f":"IF(AC21=0,0,IF($A22-Inputs!$D$6>20,\"\",IF(AC21-AU21+AI21>0,AC21-AU21+AI21,0)))","v":110261.39058700376},{"$f":"IF(AD21=0,0,IF($A22-Inputs!$D$6>IF(Inputs!$D$9=0,20,25),\"\",IF(AV21<$AD$2*Inputs!$D$4,IF(V21*12>AD21,0,AD21),IF(AD21-AV21+AJ21>0,AD21-AV21+AJ21,0))))","v":100000},2573.1559678807403,null,{"$f":"IF(AA22<AS21,0,IF(AA22=\"\",\"\",IF(Calculations!$A22-Inputs!$D$6>24,\"\",IF(AS22<$AA$2*Inputs!$D$4,$AA$2*Inputs!$D$4-($AA$2*Inputs!$D$4-AS22)/2,MIN($AA$2*Inputs!$D$4,AA22*Inputs!$D$4)))))","v":3723.9695288834873},{"$f":"IF(AB22=\"\",\"\",IF(Calculations!$A22-Inputs!$D$6>24,\"\",IF(AB22>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AB22<$X$3*12,0,AB22*Inputs!$D$4))))","v":2183.8832442279859},null,{"$f":"IF(AD22<AV21,0,IF(AD22=\"\",\"\",IF(Calculations!$A22-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV22<$AD$2*Inputs!$D$4,MAX(0,AV22),MIN($AD$2*Inputs!$D$4,AD22*Inputs!$D$4)))))","v":3105.6082680140598},{"$f":"IF(AE22=\"\",\"\",IF(AE22<$AW$2,0,IF(AE22>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*'Main page'!$N$5,AE22*'Main page'!$N$5)))","v":0},null,{"$f":"IFERROR(AG22/AA22,\"\")","v":0.06},0.06,0,3.1056082680140599E-2,0,"",{"$f":"IFERROR(IF(OR(AA22=\"\",AA22=0),\"\",IF(AA22<S22*12,AA22,S22*12)),\"\")","v":9933.6117906817799},10104.581185396357,"",3105.6082680140598,"","",{"$f":"IF($A22-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C22*0.1/12,$Y$2))","v":""},{"$f":"IF($A22-Inputs!$D$6>19,\"\",MIN(D22*0.1/12,$Y$2))","v":""},{"$f":"IF($A22-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C22*0.1/12,$Z$2))","v":""},{"$f":"IF($A22-Inputs!$D$6>19,\"\",MIN(E22*0.1/12,$Z$2))","v":""},{"$f":"IFERROR((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A22-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F22*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),\"\")","v":244.57756302814997},{"$f":"IF($A22-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G22*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":0},{"$f":"IFERROR((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A22-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F22*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),\"\")","v":244.57756302814997},{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A22-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H22*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":258.80068900117163},"",489.15512605629993,"",258.80068900117163,"",-230.3544370551283,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(((BI22-BG22)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(((BJ22-BH22)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(AS22/((1+'Main page'!$N$4)^($A22-$A$2)),\"\")","v":3743.8738108511975},{"$f":"IFERROR(AU22/((1+'Main page'!$N$4)^($A22-$A$2)),\"\")","v":""},{"$f":"IFERROR(AT22/((1+'Main page'!$N$4)^($A22-$A$2)),\"\")","v":3808.3103776122844},{"$f":"IFERROR(AV22/((1+'Main page'!$N$4)^($A22-$A$2)),\"\")","v":1170.471094137934},{"$f":"IF(AW22=\"\",\"\",IFERROR(AW22/((1+'Main page'!$N$4)^($A22-$A$2)),\"\"))","v":""},{"$f":"IFERROR(AX22/((1+'Main page'!$N$4)^($A22-$A$2)),\"\")","v":""},null,2044,0,1,0,0,null,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!$K$8<>\"\"),1,0)+IF(AND(Calculations!$A22>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A22>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A22>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A22>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},null,null,null,null,null,null,null,2044,{"$f":"+CL21*(1+Inputs!$J$12)","v":180611.12346694144},1806.1112346694144,3612.2224693388289,5418.3337040082433,7224.4449386776578,9030.5561733470731,10836.667408016487,12642.778642685902,14448.889877355316,16255.001112024729,18061.112346694146,19867.22358136356,21673.334816032973,23479.446050702387,25285.557285371804,27091.668520041214,28897.779754710631,30703.890989380048,32510.002224049458,34316.113458718872,36122.224693388293,2044,{"$f":"CM22*(1+'Main page'!$N$4)+DH21*(1+'Main page'!$N$4)","v":48597.570981337645},{"$f":"CN22*(1+'Main page'!$N$4)+DI21*(1+'Main page'!$N$4)","v":97195.14196267529},{"$f":"CO22*(1+'Main page'!$N$4)+DJ21*(1+'Main page'!$N$4)","v":145792.71294401289},{"$f":"CP22*(1+'Main page'!$N$4)+DK21*(1+'Main page'!$N$4)","v":194390.28392535058},{"$f":"CQ22*(1+'Main page'!$N$4)+DL21*(1+'Main page'!$N$4)","v":242987.85490668821},{"$f":"CR22*(1+'Main page'!$N$4)+DM21*(1+'Main page'!$N$4)","v":291585.42588802578},{"$f":"CS22*(1+'Main page'!$N$4)+DN21*(1+'Main page'!$N$4)","v":340182.99686936353},{"$f":"CT22*(1+'Main page'!$N$4)+DO21*(1+'Main page'!$N$4)","v":388780.56785070116},{"$f":"CU22*(1+'Main page'!$N$4)+DP21*(1+'Main page'!$N$4)","v":437378.13883203873},{"$f":"CV22*(1+'Main page'!$N$4)+DQ21*(1+'Main page'!$N$4)","v":485975.70981337642},{"$f":"CW22*(1+'Main page'!$N$4)+DR21*(1+'Main page'!$N$4)","v":534573.28079471411},{"$f":"CX22*(1+'Main page'!$N$4)+DS21*(1+'Main page'!$N$4)","v":583170.85177605157},{"$f":"CY22*(1+'Main page'!$N$4)+DT21*(1+'Main page'!$N$4)","v":631768.42275738926},{"$f":"CZ22*(1+'Main page'!$N$4)+DU21*(1+'Main page'!$N$4)","v":680365.99373872706},{"$f":"DA22*(1+'Main page'!$N$4)+DV21*(1+'Main page'!$N$4)","v":728963.56472006452},{"$f":"DB22*(1+'Main page'!$N$4)+DW21*(1+'Main page'!$N$4)","v":777561.13570140232},{"$f":"DC22*(1+'Main page'!$N$4)+DX21*(1+'Main page'!$N$4)","v":826158.70668274001},{"$f":"DD22*(1+'Main page'!$N$4)+DY21*(1+'Main page'!$N$4)","v":874756.27766407747},{"$f":"DE22*(1+'Main page'!$N$4)+DZ21*(1+'Main page'!$N$4)","v":923353.84864541516},{"$f":"DF22*(1+'Main page'!$N$4)+EA21*(1+'Main page'!$N$4)","v":971951.41962675285},5.5E-2,0,5.594661608561375E-2,null,null,{"$f":"+EG21*(1+Inputs!$J$12)","v":180611.12346694144}]
[2045,{"$f":"IF((SUM(((1+Inputs!$J$12)^($A23-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A23-$A$11))*Inputs!$K$11)-VLOOKUP($CC23,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A23-$A$2)))<=0,0,(SUM(((1+Inputs!$J$12)^($A23-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A23-$A$11))*Inputs!$K$11)-VLOOKUP($CC23,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A23-$A$2))))","v":102316.20144402228},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A23-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A23-$A$11))-((1+Inputs!$D$5)^(A23-$A$2))*VLOOKUP(CC23,Calculations!$CG$1:$CJ$16,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A23-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A23-$A$11))-((1+Inputs!$D$5)^(A23-$A$2))*VLOOKUP(CC23,Calculations!$CG$1:$CJ$16,3,FALSE))","v":102316.20144402228},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A23-Calculations!$A$11))-((1+Inputs!$D$5)^(A23-$A$2))*VLOOKUP(CC23-1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A23-Calculations!$A$11))-((1+Inputs!$D$5)^(A23-$A$2))*VLOOKUP(CC23-1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":23644.344006427709},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A23-Calculations!$A$11))-((1+Inputs!$D$5)^(A23-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A23-Calculations!$A$11))-((1+Inputs!$D$5)^(A23-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":52330.086302188123},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A23-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A23-$A$11))-((1+Inputs!$D$5)^(A23-$A$2))*VLOOKUP(CC23,Calculations!$CG$1:$CJ$16,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A23-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A23-$A$11))-((1+Inputs!$D$5)^(A23-$A$2))*VLOOKUP(CC23,Calculations!$CG$1:$CJ$16,4,FALSE))","v":60459.573580558645},{"$f":"IF(Inputs!$K$11=\"\",Calculations!F23,IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A23-Calculations!$A$11))-((1+Inputs!$D$5)^(A23-$A$2))*VLOOKUP(CC23-1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A23-Calculations!$A$11))-((1+Inputs!$D$5)^(A23-$A$2))*VLOOKUP(CC23-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A23-Calculations!$A$11))-((1+Inputs!$D$5)^(A23-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A23-Calculations!$A$11))-((1+Inputs!$D$5)^(A23-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":31987.76516054479},{"$f":"IF($A23-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B23*0.1/12))","v":426.31750601675958},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A23-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C23*0.15/12,$Y$2)),IF(Inputs!P22=3,IF($A23-Inputs!$D$6>24,\"\",MIN(C23*0.15/12,$Y$2)),IF($A23-Inputs!$D$6>24,\"\",MIN(D23*0.15/12,$Y$2))))","v":295.55430008034637},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A23-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C23*0.1/12,$Y$2)),IF(Inputs!P22=3,IF($A23-Inputs!$D$6>19,\"\",MIN(C23*0.1/12,$Y$2)),IF($A23-Inputs!$D$6>19,\"\",MIN(D23*0.1/12,$Y$2))))","v":""},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A23-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F23*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P22=3,IF($A23-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F23*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A23-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G23*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":0},"",{"$f":"IF($A23-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B23*0.1/12))","v":426.31750601675958},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A23-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C23*0.15/12,$Z$2)),IF(Inputs!P22=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A23-Inputs!$D$6>24,\"\",MIN(C23*0.15/12,$Z$2)),IF($A23-Inputs!$D$6>24,\"\",MIN(E23*0.15/12,$Z$2))))","v":555.10250970825962},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A23-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C23*0.1/12,$Z$2)),IF(Inputs!P22=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A23-Inputs!$D$6>19,\"\",MIN(C23*0.1/12,$Z$2)),IF($A23-Inputs!$D$6>19,\"\",MIN(E23*0.1/12,$Z$2))))","v":""},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A23-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F23*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P22=3,IF($A23-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F23*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A23-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H23*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":266.56470967120657},"",852.63501203351916,850.65680978860598,"",266.56470967120657,"","",{"$f":"IF(AF23=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AF23=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AA22=0,0,IF($A23-Inputs!$D$6>25,\"\",IF((AA22+IF(AS22<AG22,(AH22-AS22)/2,AG22-AS22))>0,AA22+IF(AS22<AG22,(AH22-AS22)/2,AG22-AS22),0)))","v":55856.5165529265},{"$f":"IF(AB22=0,0,IF($A23-Inputs!$D$6>25,\"\",IF(AB22-AT22+AH22>0,AB22-AT22+AH22,0)))","v":28477.356129298059},null,{"$f":"IF(AD22=0,0,IF($A23-Inputs!$D$6>IF(Inputs!$D$9=0,20,25),\"\",IF(AV22<$AD$2*Inputs!$D$4,IF(V22*12>AD22,0,AD22),IF(AD22-AV22+AJ22>0,AD22-AV22+AJ22,0))))","v":100000},0,null,{"$f":"IF(AA23<AS22,0,IF(AA23=\"\",\"\",IF(Calculations!$A23-Inputs!$D$6>24,\"\",IF(AS23<$AA$2*Inputs!$D$4,$AA$2*Inputs!$D$4-($AA$2*Inputs!$D$4-AS23)/2,MIN($AA$2*Inputs!$D$4,AA23*Inputs!$D$4)))))","v":3351.3909931755898},{"$f":"IF(AB23=\"\",\"\",IF(Calculations!$A23-Inputs!$D$6>24,\"\",IF(AB23>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AB23<$X$3*12,0,AB23*Inputs!$D$4))))","v":1708.6413677578835},null,{"$f":"IF(AD23<AV22,0,IF(AD23=\"\",\"\",IF(Calculations!$A23-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV23<$AD$2*Inputs!$D$4,MAX(0,AV23),MIN($AD$2*Inputs!$D$4,AD23*Inputs!$D$4)))))","v":3198.7765160544786},{"$f":"IF(AE23=\"\",\"\",IF(AE23<$AW$2,0,IF(AE23>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*'Main page'!$N$5,AE23*'Main page'!$N$5)))","v":0},null,{"$f":"IFERROR(AG23/AA23,\"\")","v":0.06},0.06,"",3.1987765160544787E-2,"","",{"$f":"IFERROR(IF(OR(AA23=\"\",AA23=0),\"\",IF(AA23<S23*12,AA23,S23*12)),\"\")","v":10231.62014440223},10207.881717463271,"",3198.7765160544786,"","",{"$f":"IF($A23-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C23*0.1/12,$Y$2))","v":""},{"$f":"IF($A23-Inputs!$D$6>19,\"\",MIN(D23*0.1/12,$Y$2))","v":""},{"$f":"IF($A23-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C23*0.1/12,$Z$2))","v":""},{"$f":"IF($A23-Inputs!$D$6>19,\"\",MIN(E23*0.1/12,$Z$2))","v":""},{"$f":"IFERROR((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A23-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F23*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),\"\")","v":251.91488991899436},{"$f":"IF($A23-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G23*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":0},{"$f":"IFERROR((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A23-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F23*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),\"\")","v":251.91488991899436},{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A23-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H23*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":266.56470967120657},"",503.82977983798872,"",266.56470967120657,"",-237.26507016678215,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(((BI23-BG23)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(((BJ23-BH23)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(AS23/((1+'Main page'!$N$4)^($A23-$A$2)),\"\")","v":3672.5619287397449},{"$f":"IFERROR(AU23/((1+'Main page'!$N$4)^($A23-$A$2)),\"\")","v":""},{"$f":"IFERROR(AT23/((1+'Main page'!$N$4)^($A23-$A$2)),\"\")","v":3664.0412016414189},{"$f":"IFERROR(AV23/((1+'Main page'!$N$4)^($A23-$A$2)),\"\")","v":1148.1764066305439},{"$f":"IF(AW23=\"\",\"\",IFERROR(AW23/((1+'Main page'!$N$4)^($A23-$A$2)),\"\"))","v":""},{"$f":"IFERROR(AX23/((1+'Main page'!$N$4)^($A23-$A$2)),\"\")","v":""},null,2045,0,null,0,0,null,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!$K$8<>\"\"),1,0)+IF(AND(Calculations!$A23>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A23>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A23>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A23>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},null,null,null,null,null,null,null,2045,{"$f":"+CL22*(1+Inputs!$J$12)","v":186029.4571709497},1860.2945717094969,3720.5891434189939,5580.8837151284906,7441.1782868379878,9301.4728585474859,11161.767430256981,13022.06200196648,14882.356573675976,16742.651145385473,18602.945717094972,20463.240288804467,22323.534860513962,24183.829432223461,26044.12400393296,27904.418575642452,29764.713147351951,31625.00771906145,33485.302290770946,35345.596862480445,37205.891434189944,2045,{"$f":"CM23*(1+'Main page'!$N$4)+DH22*(1+'Main page'!$N$4)","v":52980.758830699502},{"$f":"CN23*(1+'Main page'!$N$4)+DI22*(1+'Main page'!$N$4)","v":105961.517661399},{"$f":"CO23*(1+'Main page'!$N$4)+DJ22*(1+'Main page'!$N$4)","v":158942.27649209846},{"$f":"CP23*(1+'Main page'!$N$4)+DK22*(1+'Main page'!$N$4)","v":211923.03532279801},{"$f":"CQ23*(1+'Main page'!$N$4)+DL22*(1+'Main page'!$N$4)","v":264903.7941534975},{"$f":"CR23*(1+'Main page'!$N$4)+DM22*(1+'Main page'!$N$4)","v":317884.55298419693},{"$f":"CS23*(1+'Main page'!$N$4)+DN22*(1+'Main page'!$N$4)","v":370865.31181489653},{"$f":"CT23*(1+'Main page'!$N$4)+DO22*(1+'Main page'!$N$4)","v":423846.07064559602},{"$f":"CU23*(1+'Main page'!$N$4)+DP22*(1+'Main page'!$N$4)","v":476826.82947629545},{"$f":"CV23*(1+'Main page'!$N$4)+DQ22*(1+'Main page'!$N$4)","v":529807.58830699499},{"$f":"CW23*(1+'Main page'!$N$4)+DR22*(1+'Main page'!$N$4)","v":582788.34713769448},{"$f":"CX23*(1+'Main page'!$N$4)+DS22*(1+'Main page'!$N$4)","v":635769.10596839385},{"$f":"CY23*(1+'Main page'!$N$4)+DT22*(1+'Main page'!$N$4)","v":688749.86479909334},{"$f":"CZ23*(1+'Main page'!$N$4)+DU22*(1+'Main page'!$N$4)","v":741730.62362979306},{"$f":"DA23*(1+'Main page'!$N$4)+DV22*(1+'Main page'!$N$4)","v":794711.38246049231},{"$f":"DB23*(1+'Main page'!$N$4)+DW22*(1+'Main page'!$N$4)","v":847692.14129119203},{"$f":"DC23*(1+'Main page'!$N$4)+DX22*(1+'Main page'!$N$4)","v":900672.90012189164},{"$f":"DD23*(1+'Main page'!$N$4)+DY22*(1+'Main page'!$N$4)","v":953653.65895259089},{"$f":"DE23*(1+'Main page'!$N$4)+DZ22*(1+'Main page'!$N$4)","v":1006634.4177832905},{"$f":"DF23*(1+'Main page'!$N$4)+EA22*(1+'Main page'!$N$4)","v":1059615.17661399},5.4999999999999979E-2,0,5.4872394257877405E-2,null,null,{"$f":"+EG22*(1+Inputs!$J$12)","v":186029.4571709497}]
[2046,{"$f":"IF((SUM(((1+Inputs!$J$12)^($A24-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A24-$A$11))*Inputs!$K$11)-VLOOKUP($CC24,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A24-$A$2)))<=0,0,(SUM(((1+Inputs!$J$12)^($A24-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A24-$A$11))*Inputs!$K$11)-VLOOKUP($CC24,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A24-$A$2))))","v":105385.68748734296},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A24-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A24-$A$11))-((1+Inputs!$D$5)^(A24-$A$2))*VLOOKUP(CC24,Calculations!$CG$1:$CJ$16,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A24-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A24-$A$11))-((1+Inputs!$D$5)^(A24-$A$2))*VLOOKUP(CC24,Calculations!$CG$1:$CJ$16,3,FALSE))","v":105385.68748734296},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A24-Calculations!$A$11))-((1+Inputs!$D$5)^(A24-$A$2))*VLOOKUP(CC24-1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A24-Calculations!$A$11))-((1+Inputs!$D$5)^(A24-$A$2))*VLOOKUP(CC24-1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":24353.67432662053},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A24-Calculations!$A$11))-((1+Inputs!$D$5)^(A24-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A24-Calculations!$A$11))-((1+Inputs!$D$5)^(A24-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":53899.988891253772},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A24-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A24-$A$11))-((1+Inputs!$D$5)^(A24-$A$2))*VLOOKUP(CC24,Calculations!$CG$1:$CJ$16,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A24-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A24-$A$11))-((1+Inputs!$D$5)^(A24-$A$2))*VLOOKUP(CC24,Calculations!$CG$1:$CJ$16,4,FALSE))","v":62273.360787975398},{"$f":"IF(Inputs!$K$11=\"\",Calculations!F24,IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A24-Calculations!$A$11))-((1+Inputs!$D$5)^(A24-$A$2))*VLOOKUP(CC24-1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A24-Calculations!$A$11))-((1+Inputs!$D$5)^(A24-$A$2))*VLOOKUP(CC24-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A24-Calculations!$A$11))-((1+Inputs!$D$5)^(A24-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A24-Calculations!$A$11))-((1+Inputs!$D$5)^(A24-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":32947.398115361138},{"$f":"IF($A24-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B24*0.1/12))","v":439.10703119726236},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A24-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C24*0.15/12,$Y$2)),IF(Inputs!P23=3,IF($A24-Inputs!$D$6>24,\"\",MIN(C24*0.15/12,$Y$2)),IF($A24-Inputs!$D$6>24,\"\",MIN(D24*0.15/12,$Y$2))))","v":304.42092908275663},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A24-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C24*0.1/12,$Y$2)),IF(Inputs!P23=3,IF($A24-Inputs!$D$6>19,\"\",MIN(C24*0.1/12,$Y$2)),IF($A24-Inputs!$D$6>19,\"\",MIN(D24*0.1/12,$Y$2))))","v":""},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A24-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F24*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P23=3,IF($A24-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F24*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A24-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G24*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":0},"",{"$f":"IF($A24-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B24*0.1/12))","v":439.10703119726236},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A24-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C24*0.15/12,$Z$2)),IF(Inputs!P23=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A24-Inputs!$D$6>24,\"\",MIN(C24*0.15/12,$Z$2)),IF($A24-Inputs!$D$6>24,\"\",MIN(E24*0.15/12,$Z$2))))","v":555.10250970825962},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A24-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C24*0.1/12,$Z$2)),IF(Inputs!P23=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A24-Inputs!$D$6>19,\"\",MIN(C24*0.1/12,$Z$2)),IF($A24-Inputs!$D$6>19,\"\",MIN(E24*0.1/12,$Z$2))))","v":""},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A24-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F24*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P23=3,IF($A24-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F24*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A24-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H24*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":274.56165096134282},"",878.21406239452472,859.52343879101625,"",274.56165096134282,"","",{"$f":"IF(AF24=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AF24=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AA23=0,0,IF($A24-Inputs!$D$6>25,\"\",IF((AA23+IF(AS23<AG23,(AH23-AS23)/2,AG23-AS23))>0,AA23+IF(AS23<AG23,(AH23-AS23)/2,AG23-AS23),0)))","v":48976.287401699861},{"$f":"IF(AB23=0,0,IF($A24-Inputs!$D$6>25,\"\",IF(AB23-AT23+AH23>0,AB23-AT23+AH23,0)))","v":19978.11577959267},null,{"$f":"IF(AD23=0,0,IF($A24-Inputs!$D$6>IF(Inputs!$D$9=0,20,25),\"\",IF(AV23<$AD$2*Inputs!$D$4,IF(V23*12>AD23,0,AD23),IF(AD23-AV23+AJ23>0,AD23-AV23+AJ23,0))))","v":100000},0,null,{"$f":"IF(AA24<AS23,0,IF(AA24=\"\",\"\",IF(Calculations!$A24-Inputs!$D$6>24,\"\",IF(AS24<$AA$2*Inputs!$D$4,$AA$2*Inputs!$D$4-($AA$2*Inputs!$D$4-AS24)/2,MIN($AA$2*Inputs!$D$4,AA24*Inputs!$D$4)))))","v":2938.5772441019917},{"$f":"IF(AB24=\"\",\"\",IF(Calculations!$A24-Inputs!$D$6>24,\"\",IF(AB24>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AB24<$X$3*12,0,AB24*Inputs!$D$4))))","v":1198.6869467755603},null,{"$f":"IF(AD24<AV23,0,IF(AD24=\"\",\"\",IF(Calculations!$A24-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV24<$AD$2*Inputs!$D$4,MAX(0,AV24),MIN($AD$2*Inputs!$D$4,AD24*Inputs!$D$4)))))","v":3294.7398115361138},{"$f":"IF(AE24=\"\",\"\",IF(AE24<$AW$2,0,IF(AE24>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*'Main page'!$N$5,AE24*'Main page'!$N$5)))","v":0},null,{"$f":"IFERROR(AG24/AA24,\"\")","v":0.06},6.0000000000000005E-2,"",3.294739811536114E-2,"","",{"$f":"IFERROR(IF(OR(AA24=\"\",AA24=0),\"\",IF(AA24<S24*12,AA24,S24*12)),\"\")","v":10538.568748734297},10314.281265492195,"",3294.7398115361138,"","",{"$f":"IF($A24-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C24*0.1/12,$Y$2))","v":""},{"$f":"IF($A24-Inputs!$D$6>19,\"\",MIN(D24*0.1/12,$Y$2))","v":""},{"$f":"IF($A24-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C24*0.1/12,$Z$2))","v":""},{"$f":"IF($A24-Inputs!$D$6>19,\"\",MIN(E24*0.1/12,$Z$2))","v":""},{"$f":"IFERROR((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A24-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F24*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),\"\")","v":259.47233661656418},{"$f":"IF($A24-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G24*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":0},{"$f":"IFERROR((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A24-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F24*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),\"\")","v":259.47233661656418},{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A24-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H24*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":274.56165096134282},"",518.94467323312836,"",274.56165096134282,"",-244.38302227178553,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(((BI24-BG24)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(((BJ24-BH24)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(AS24/((1+'Main page'!$N$4)^($A24-$A$2)),\"\")","v":3602.6083681923214},{"$f":"IFERROR(AU24/((1+'Main page'!$N$4)^($A24-$A$2)),\"\")","v":""},{"$f":"IFERROR(AT24/((1+'Main page'!$N$4)^($A24-$A$2)),\"\")","v":3525.935720959666},{"$f":"IFERROR(AV24/((1+'Main page'!$N$4)^($A24-$A$2)),\"\")","v":1126.3063798375815},{"$f":"IF(AW24=\"\",\"\",IFERROR(AW24/((1+'Main page'!$N$4)^($A24-$A$2)),\"\"))","v":""},{"$f":"IFERROR(AX24/((1+'Main page'!$N$4)^($A24-$A$2)),\"\")","v":""},null,2046,0,null,0,0,null,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!$K$8<>\"\"),1,0)+IF(AND(Calculations!$A24>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A24>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A24>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A24>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},null,null,null,null,null,null,null,2046,{"$f":"+CL23*(1+Inputs!$J$12)","v":191610.34088607819},1916.1034088607819,3832.2068177215638,5748.3102265823454,7664.4136354431275,9580.5170443039096,11496.620453164691,13412.723862025476,15328.827270886255,17244.930679747038,19161.034088607819,21077.1374974686,22993.240906329382,24909.344315190167,26825.447724050951,28741.551132911729,30657.65454177251,32573.757950633295,34489.861359494076,36405.964768354854,38322.068177215639,2046,{"$f":"CM24*(1+'Main page'!$N$4)+DH23*(1+'Main page'!$N$4)","v":57641.705351538301},{"$f":"CN24*(1+'Main page'!$N$4)+DI23*(1+'Main page'!$N$4)","v":115283.4107030766},{"$f":"CO24*(1+'Main page'!$N$4)+DJ23*(1+'Main page'!$N$4)","v":172925.11605461486},{"$f":"CP24*(1+'Main page'!$N$4)+DK23*(1+'Main page'!$N$4)","v":230566.82140615321},{"$f":"CQ24*(1+'Main page'!$N$4)+DL23*(1+'Main page'!$N$4)","v":288208.52675769152},{"$f":"CR24*(1+'Main page'!$N$4)+DM23*(1+'Main page'!$N$4)","v":345850.23210922972},{"$f":"CS24*(1+'Main page'!$N$4)+DN23*(1+'Main page'!$N$4)","v":403491.93746076815},{"$f":"CT24*(1+'Main page'!$N$4)+DO23*(1+'Main page'!$N$4)","v":461133.64281230641},{"$f":"CU24*(1+'Main page'!$N$4)+DP23*(1+'Main page'!$N$4)","v":518775.34816384461},{"$f":"CV24*(1+'Main page'!$N$4)+DQ23*(1+'Main page'!$N$4)","v":576417.05351538304},{"$f":"CW24*(1+'Main page'!$N$4)+DR23*(1+'Main page'!$N$4)","v":634058.7588669213},{"$f":"CX24*(1+'Main page'!$N$4)+DS23*(1+'Main page'!$N$4)","v":691700.46421845944},{"$f":"CY24*(1+'Main page'!$N$4)+DT23*(1+'Main page'!$N$4)","v":749342.1695699977},{"$f":"CZ24*(1+'Main page'!$N$4)+DU23*(1+'Main page'!$N$4)","v":806983.87492153631},{"$f":"DA24*(1+'Main page'!$N$4)+DV23*(1+'Main page'!$N$4)","v":864625.58027307433},{"$f":"DB24*(1+'Main page'!$N$4)+DW23*(1+'Main page'!$N$4)","v":922267.28562461282},{"$f":"DC24*(1+'Main page'!$N$4)+DX23*(1+'Main page'!$N$4)","v":979908.9909761512},{"$f":"DD24*(1+'Main page'!$N$4)+DY23*(1+'Main page'!$N$4)","v":1037550.6963276892},{"$f":"DE24*(1+'Main page'!$N$4)+DZ23*(1+'Main page'!$N$4)","v":1095192.4016792276},{"$f":"DF24*(1+'Main page'!$N$4)+EA23*(1+'Main page'!$N$4)","v":1152834.1070307661},5.4999999999999979E-2,0,5.3829460444541163E-2,null,null,{"$f":"+EG23*(1+Inputs!$J$12)","v":191610.34088607819}]
[2047,{"$f":"IF((SUM(((1+Inputs!$J$12)^($A25-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A25-$A$11))*Inputs!$K$11)-VLOOKUP($CC25,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A25-$A$2)))<=0,0,(SUM(((1+Inputs!$J$12)^($A25-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A25-$A$11))*Inputs!$K$11)-VLOOKUP($CC25,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A25-$A$2))))","v":108547.25811196327},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A25-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A25-$A$11))-((1+Inputs!$D$5)^(A25-$A$2))*VLOOKUP(CC25,Calculations!$CG$1:$CJ$16,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A25-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A25-$A$11))-((1+Inputs!$D$5)^(A25-$A$2))*VLOOKUP(CC25,Calculations!$CG$1:$CJ$16,3,FALSE))","v":108547.25811196327},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A25-Calculations!$A$11))-((1+Inputs!$D$5)^(A25-$A$2))*VLOOKUP(CC25-1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A25-Calculations!$A$11))-((1+Inputs!$D$5)^(A25-$A$2))*VLOOKUP(CC25-1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":25084.284556419167},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A25-Calculations!$A$11))-((1+Inputs!$D$5)^(A25-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A25-Calculations!$A$11))-((1+Inputs!$D$5)^(A25-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":55516.98855799139},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A25-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A25-$A$11))-((1+Inputs!$D$5)^(A25-$A$2))*VLOOKUP(CC25,Calculations!$CG$1:$CJ$16,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A25-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A25-$A$11))-((1+Inputs!$D$5)^(A25-$A$2))*VLOOKUP(CC25,Calculations!$CG$1:$CJ$16,4,FALSE))","v":64141.561611614685},{"$f":"IF(Inputs!$K$11=\"\",Calculations!F25,IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A25-Calculations!$A$11))-((1+Inputs!$D$5)^(A25-$A$2))*VLOOKUP(CC25-1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A25-Calculations!$A$11))-((1+Inputs!$D$5)^(A25-$A$2))*VLOOKUP(CC25-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A25-Calculations!$A$11))-((1+Inputs!$D$5)^(A25-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A25-Calculations!$A$11))-((1+Inputs!$D$5)^(A25-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":33935.820058821977},{"$f":"IF($A25-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B25*0.1/12))","v":452.28024213318031},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A25-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C25*0.15/12,$Y$2)),IF(Inputs!P24=3,IF($A25-Inputs!$D$6>24,\"\",MIN(C25*0.15/12,$Y$2)),IF($A25-Inputs!$D$6>24,\"\",MIN(D25*0.15/12,$Y$2))))","v":313.55355695523957},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A25-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C25*0.1/12,$Y$2)),IF(Inputs!P24=3,IF($A25-Inputs!$D$6>19,\"\",MIN(C25*0.1/12,$Y$2)),IF($A25-Inputs!$D$6>19,\"\",MIN(D25*0.1/12,$Y$2))))","v":""},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A25-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F25*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P24=3,IF($A25-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F25*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A25-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G25*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":0},"",{"$f":"IF($A25-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B25*0.1/12))","v":452.28024213318031},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A25-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C25*0.15/12,$Z$2)),IF(Inputs!P24=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A25-Inputs!$D$6>24,\"\",MIN(C25*0.15/12,$Z$2)),IF($A25-Inputs!$D$6>24,\"\",MIN(E25*0.15/12,$Z$2))))","v":555.10250970825962},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A25-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C25*0.1/12,$Z$2)),IF(Inputs!P24=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A25-Inputs!$D$6>19,\"\",MIN(C25*0.1/12,$Z$2)),IF($A25-Inputs!$D$6>19,\"\",MIN(E25*0.1/12,$Z$2))))","v":""},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A25-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F25*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P24=3,IF($A25-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F25*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A25-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H25*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":282.79850049018313},"",904.56048426636062,868.65606666349913,"",282.79850049018313,"","",{"$f":"IF(AF25=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AF25=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AA24=0,0,IF($A25-Inputs!$D$6>25,\"\",IF((AA24+IF(AS24<AG24,(AH24-AS24)/2,AG24-AS24))>0,AA24+IF(AS24<AG24,(AH24-AS24)/2,AG24-AS24),0)))","v":41376.295897067554},{"$f":"IF(AB24=0,0,IF($A25-Inputs!$D$6>25,\"\",IF(AB24-AT24+AH24>0,AB24-AT24+AH24,0)))","v":10862.521460876036},null,{"$f":"IF(AD24=0,0,IF($A25-Inputs!$D$6>IF(Inputs!$D$9=0,20,25),\"\",IF(AV24<$AD$2*Inputs!$D$4,IF(V24*12>AD24,0,AD24),IF(AD24-AV24+AJ24>0,AD24-AV24+AJ24,0))))","v":100000},0,null,{"$f":"IF(AA25<AS24,0,IF(AA25=\"\",\"\",IF(Calculations!$A25-Inputs!$D$6>24,\"\",IF(AS25<$AA$2*Inputs!$D$4,$AA$2*Inputs!$D$4-($AA$2*Inputs!$D$4-AS25)/2,MIN($AA$2*Inputs!$D$4,AA25*Inputs!$D$4)))))","v":2482.5777538240532},{"$f":"IF(AB25=\"\",\"\",IF(Calculations!$A25-Inputs!$D$6>24,\"\",IF(AB25>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AB25<$X$3*12,0,AB25*Inputs!$D$4))))","v":0},null,{"$f":"IF(AD25<AV24,0,IF(AD25=\"\",\"\",IF(Calculations!$A25-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV25<$AD$2*Inputs!$D$4,MAX(0,AV25),MIN($AD$2*Inputs!$D$4,AD25*Inputs!$D$4)))))","v":3393.5820058821973},{"$f":"IF(AE25=\"\",\"\",IF(AE25<$AW$2,0,IF(AE25>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*'Main page'!$N$5,AE25*'Main page'!$N$5)))","v":0},null,{"$f":"IFERROR(AG25/AA25,\"\")","v":0.06},0,"",3.3935820058821974E-2,"","",{"$f":"IFERROR(IF(OR(AA25=\"\",AA25=0),\"\",IF(AA25<S25*12,AA25,S25*12)),\"\")","v":10854.725811196327},10423.87279996199,"",3393.5820058821973,"","",{"$f":"IF($A25-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C25*0.1/12,$Y$2))","v":""},{"$f":"IF($A25-Inputs!$D$6>19,\"\",MIN(D25*0.1/12,$Y$2))","v":""},{"$f":"IF($A25-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C25*0.1/12,$Z$2))","v":""},{"$f":"IF($A25-Inputs!$D$6>19,\"\",MIN(E25*0.1/12,$Z$2))","v":""},{"$f":"IFERROR((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A25-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F25*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),\"\")","v":267.25650671506122},{"$f":"IF($A25-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G25*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":0},{"$f":"IFERROR((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A25-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F25*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),\"\")","v":267.25650671506122},{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A25-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H25*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":282.79850049018313},"",534.51301343012244,"",282.79850049018313,"",-251.71451293993931,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(((BI25-BG25)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(((BJ25-BH25)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(AS25/((1+'Main page'!$N$4)^($A25-$A$2)),\"\")","v":3533.9872564172297},{"$f":"IFERROR(AU25/((1+'Main page'!$N$4)^($A25-$A$2)),\"\")","v":""},{"$f":"IFERROR(AT25/((1+'Main page'!$N$4)^($A25-$A$2)),\"\")","v":3393.7138789431901},{"$f":"IFERROR(AV25/((1+'Main page'!$N$4)^($A25-$A$2)),\"\")","v":1104.8529249835321},{"$f":"IF(AW25=\"\",\"\",IFERROR(AW25/((1+'Main page'!$N$4)^($A25-$A$2)),\"\"))","v":""},{"$f":"IFERROR(AX25/((1+'Main page'!$N$4)^($A25-$A$2)),\"\")","v":""},null,2047,0,null,0,0,null,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!$K$8<>\"\"),1,0)+IF(AND(Calculations!$A25>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A25>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A25>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A25>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},null,null,null,null,null,null,null,2047,{"$f":"+CL24*(1+Inputs!$J$12)","v":197358.65111266053},1973.5865111266053,3947.1730222532105,5920.7595333798154,7894.3460445064211,9867.9325556330277,11841.519066759631,13815.105577886239,15788.692089012842,17762.278600139449,19735.865111266055,21709.451622392658,23683.038133519261,25656.624644645872,27630.211155772478,29603.797666899078,31577.384178025684,33550.970689152295,35524.557200278898,37498.143711405501,39471.730222532111,2047,{"$f":"CM25*(1+'Main page'!$N$4)+DH24*(1+'Main page'!$N$4)","v":62596.056455798156},{"$f":"CN25*(1+'Main page'!$N$4)+DI24*(1+'Main page'!$N$4)","v":125192.11291159631},{"$f":"CO25*(1+'Main page'!$N$4)+DJ24*(1+'Main page'!$N$4)","v":187788.16936739441},{"$f":"CP25*(1+'Main page'!$N$4)+DK24*(1+'Main page'!$N$4)","v":250384.22582319262},{"$f":"CQ25*(1+'Main page'!$N$4)+DL24*(1+'Main page'!$N$4)","v":312980.28227899078},{"$f":"CR25*(1+'Main page'!$N$4)+DM24*(1+'Main page'!$N$4)","v":375576.33873478882},{"$f":"CS25*(1+'Main page'!$N$4)+DN24*(1+'Main page'!$N$4)","v":438172.39519058715},{"$f":"CT25*(1+'Main page'!$N$4)+DO24*(1+'Main page'!$N$4)","v":500768.45164638525},{"$f":"CU25*(1+'Main page'!$N$4)+DP24*(1+'Main page'!$N$4)","v":563364.50810218323},{"$f":"CV25*(1+'Main page'!$N$4)+DQ24*(1+'Main page'!$N$4)","v":625960.56455798156},{"$f":"CW25*(1+'Main page'!$N$4)+DR24*(1+'Main page'!$N$4)","v":688556.62101377966},{"$f":"CX25*(1+'Main page'!$N$4)+DS24*(1+'Main page'!$N$4)","v":751152.67746957764},{"$f":"CY25*(1+'Main page'!$N$4)+DT24*(1+'Main page'!$N$4)","v":813748.73392537574},{"$f":"CZ25*(1+'Main page'!$N$4)+DU24*(1+'Main page'!$N$4)","v":876344.7903811743},{"$f":"DA25*(1+'Main page'!$N$4)+DV24*(1+'Main page'!$N$4)","v":938940.84683697217},{"$f":"DB25*(1+'Main page'!$N$4)+DW24*(1+'Main page'!$N$4)","v":1001536.9032927705},{"$f":"DC25*(1+'Main page'!$N$4)+DX24*(1+'Main page'!$N$4)","v":1064132.9597485687},{"$f":"DD25*(1+'Main page'!$N$4)+DY24*(1+'Main page'!$N$4)","v":1126729.0162043665},{"$f":"DE25*(1+'Main page'!$N$4)+DZ24*(1+'Main page'!$N$4)","v":1189325.0726601647},{"$f":"DF25*(1+'Main page'!$N$4)+EA24*(1+'Main page'!$N$4)","v":1251921.1291159631},5.4999999999999993E-2,0,5.2816903344214738E-2,null,null,{"$f":"+EG24*(1+Inputs!$J$12)","v":197358.65111266053}]
[2048,{"$f":"IF((SUM(((1+Inputs!$J$12)^($A26-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A26-$A$11))*Inputs!$K$11)-VLOOKUP($CC26,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A26-$A$2)))<=0,0,(SUM(((1+Inputs!$J$12)^($A26-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A26-$A$11))*Inputs!$K$11)-VLOOKUP($CC26,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A26-$A$2))))","v":111803.67585532217},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A26-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A26-$A$11))-((1+Inputs!$D$5)^(A26-$A$2))*VLOOKUP(CC26,Calculations!$CG$1:$CJ$16,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A26-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A26-$A$11))-((1+Inputs!$D$5)^(A26-$A$2))*VLOOKUP(CC26,Calculations!$CG$1:$CJ$16,3,FALSE))","v":111803.67585532217},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A26-Calculations!$A$11))-((1+Inputs!$D$5)^(A26-$A$2))*VLOOKUP(CC26-1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A26-Calculations!$A$11))-((1+Inputs!$D$5)^(A26-$A$2))*VLOOKUP(CC26-1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":25836.813093111748},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A26-Calculations!$A$11))-((1+Inputs!$D$5)^(A26-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A26-Calculations!$A$11))-((1+Inputs!$D$5)^(A26-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":57182.498214731138},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A26-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A26-$A$11))-((1+Inputs!$D$5)^(A26-$A$2))*VLOOKUP(CC26,Calculations!$CG$1:$CJ$16,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A26-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A26-$A$11))-((1+Inputs!$D$5)^(A26-$A$2))*VLOOKUP(CC26,Calculations!$CG$1:$CJ$16,4,FALSE))","v":66065.808459963126},{"$f":"IF(Inputs!$K$11=\"\",Calculations!F26,IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A26-Calculations!$A$11))-((1+Inputs!$D$5)^(A26-$A$2))*VLOOKUP(CC26-1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A26-Calculations!$A$11))-((1+Inputs!$D$5)^(A26-$A$2))*VLOOKUP(CC26-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A26-Calculations!$A$11))-((1+Inputs!$D$5)^(A26-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A26-Calculations!$A$11))-((1+Inputs!$D$5)^(A26-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":34953.894660586651},{"$f":"IF($A26-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B26*0.1/12))","v":465.84864939717573},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A26-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C26*0.15/12,$Y$2)),IF(Inputs!P25=3,IF($A26-Inputs!$D$6>24,\"\",MIN(C26*0.15/12,$Y$2)),IF($A26-Inputs!$D$6>24,\"\",MIN(D26*0.15/12,$Y$2))))","v":322.96016366389682},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A26-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C26*0.1/12,$Y$2)),IF(Inputs!P25=3,IF($A26-Inputs!$D$6>19,\"\",MIN(C26*0.1/12,$Y$2)),IF($A26-Inputs!$D$6>19,\"\",MIN(D26*0.1/12,$Y$2))))","v":""},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A26-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F26*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P25=3,IF($A26-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F26*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A26-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G26*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":0},"",{"$f":"IF($A26-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B26*0.1/12))","v":465.84864939717573},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A26-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C26*0.15/12,$Z$2)),IF(Inputs!P25=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A26-Inputs!$D$6>24,\"\",MIN(C26*0.15/12,$Z$2)),IF($A26-Inputs!$D$6>24,\"\",MIN(E26*0.15/12,$Z$2))))","v":555.10250970825962},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A26-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C26*0.1/12,$Z$2)),IF(Inputs!P25=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A26-Inputs!$D$6>19,\"\",MIN(C26*0.1/12,$Z$2)),IF($A26-Inputs!$D$6>19,\"\",MIN(E26*0.1/12,$Z$2))))","v":""},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A26-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F26*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P25=3,IF($A26-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F26*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A26-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H26*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":291.28245550488879},"",931.69729879435147,878.0626733721565,"",291.28245550488879,"","",{"$f":"IF(AF26=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AF26=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AA25=0,0,IF($A26-Inputs!$D$6>25,\"\",IF((AA25+IF(AS25<AG25,(AH25-AS25)/2,AG25-AS25))>0,AA25+IF(AS25<AG25,(AH25-AS25)/2,AG25-AS25),0)))","v":33004.147839695281},{"$f":"IF(AB25=0,0,IF($A26-Inputs!$D$6>25,\"\",IF(AB25-AT25+AH25>0,AB25-AT25+AH25,0)))","v":438.64866091404656},null,{"$f":"IF(AD25=0,0,IF($A26-Inputs!$D$6>IF(Inputs!$D$9=0,20,25),\"\",IF(AV25<$AD$2*Inputs!$D$4,IF(V25*12>AD25,0,AD25),IF(AD25-AV25+AJ25>0,AD25-AV25+AJ25,0))))","v":100000},0,null,{"$f":"IF(AA26<AS25,0,IF(AA26=\"\",\"\",IF(Calculations!$A26-Inputs!$D$6>24,\"\",IF(AS26<$AA$2*Inputs!$D$4,$AA$2*Inputs!$D$4-($AA$2*Inputs!$D$4-AS26)/2,MIN($AA$2*Inputs!$D$4,AA26*Inputs!$D$4)))))","v":1980.2488703817169},{"$f":"IF(AB26=\"\",\"\",IF(Calculations!$A26-Inputs!$D$6>24,\"\",IF(AB26>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*Inputs!$D$4,IF(AB26<$X$3*12,0,AB26*Inputs!$D$4))))","v":0},null,{"$f":"IF(AD26<AV25,0,IF(AD26=\"\",\"\",IF(Calculations!$A26-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV26<$AD$2*Inputs!$D$4,MAX(0,AV26),MIN($AD$2*Inputs!$D$4,AD26*Inputs!$D$4)))))","v":3495.3894660586657},{"$f":"IF(AE26=\"\",\"\",IF(AE26<$AW$2,0,IF(AE26>(Inputs!$D$2+Inputs!$D$3),(Inputs!$D$2+Inputs!$D$3)*'Main page'!$N$5,AE26*'Main page'!$N$5)))","v":0},null,{"$f":"IFERROR(AG26/AA26,\"\")","v":0.06},0,"",3.4953894660586654E-2,"","",{"$f":"IFERROR(IF(OR(AA26=\"\",AA26=0),\"\",IF(AA26<S26*12,AA26,S26*12)),\"\")","v":11180.367585532218},438.64866091404656,"",3495.3894660586657,"","",{"$f":"IF($A26-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C26*0.1/12,$Y$2))","v":""},{"$f":"IF($A26-Inputs!$D$6>19,\"\",MIN(D26*0.1/12,$Y$2))","v":""},{"$f":"IF($A26-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C26*0.1/12,$Z$2))","v":""},{"$f":"IF($A26-Inputs!$D$6>19,\"\",MIN(E26*0.1/12,$Z$2))","v":""},{"$f":"IFERROR((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A26-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F26*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),\"\")","v":275.27420191651305},{"$f":"IF($A26-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G26*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":0},{"$f":"IFERROR((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A26-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F26*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),\"\")","v":275.27420191651305},{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A26-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H26*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":291.28245550488879},"",550.5484038330261,"",291.28245550488879,"",-259.26594832813731,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(((BI26-BG26)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(((BJ26-BH26)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(AS26/((1+'Main page'!$N$4)^($A26-$A$2)),\"\")","v":3466.6732134378544},{"$f":"IFERROR(AU26/((1+'Main page'!$N$4)^($A26-$A$2)),\"\")","v":""},{"$f":"IFERROR(AT26/((1+'Main page'!$N$4)^($A26-$A$2)),\"\")","v":136.01087363790126},{"$f":"IFERROR(AV26/((1+'Main page'!$N$4)^($A26-$A$2)),\"\")","v":1083.8081073647991},{"$f":"IF(AW26=\"\",\"\",IFERROR(AW26/((1+'Main page'!$N$4)^($A26-$A$2)),\"\"))","v":""},{"$f":"IFERROR(AX26/((1+'Main page'!$N$4)^($A26-$A$2)),\"\")","v":""},null,2048,0,null,1,0,null,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!$K$8<>\"\"),1,0)+IF(AND(Calculations!$A26>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A26>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A26>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A26>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},null,null,null,null,null,null,null,2048,{"$f":"+CL25*(1+Inputs!$J$12)","v":203279.41064604034},2032.7941064604036,4065.5882129208071,6098.3823193812104,8131.1764258416142,10163.970532302017,12196.764638762421,14229.558745222825,16262.352851683228,18295.146958143629,20327.941064604034,22360.735171064436,24393.529277524842,26426.323383985244,28459.117490445649,30491.911596906051,32524.705703366457,34557.499809826862,36590.293916287257,38623.088022747666,40655.882129208068,2048,{"$f":"CM26*(1+'Main page'!$N$4)+DH25*(1+'Main page'!$N$4)","v":67860.293090371488},{"$f":"CN26*(1+'Main page'!$N$4)+DI25*(1+'Main page'!$N$4)","v":135720.58618074298},{"$f":"CO26*(1+'Main page'!$N$4)+DJ25*(1+'Main page'!$N$4)","v":203580.87927111439},{"$f":"CP26*(1+'Main page'!$N$4)+DK25*(1+'Main page'!$N$4)","v":271441.17236148595},{"$f":"CQ26*(1+'Main page'!$N$4)+DL25*(1+'Main page'!$N$4)","v":339301.46545185742},{"$f":"CR26*(1+'Main page'!$N$4)+DM25*(1+'Main page'!$N$4)","v":407161.75854222878},{"$f":"CS26*(1+'Main page'!$N$4)+DN25*(1+'Main page'!$N$4)","v":475022.05163260049},{"$f":"CT26*(1+'Main page'!$N$4)+DO25*(1+'Main page'!$N$4)","v":542882.3447229719},{"$f":"CU26*(1+'Main page'!$N$4)+DP25*(1+'Main page'!$N$4)","v":610742.63781334332},{"$f":"CV26*(1+'Main page'!$N$4)+DQ25*(1+'Main page'!$N$4)","v":678602.93090371485},{"$f":"CW26*(1+'Main page'!$N$4)+DR25*(1+'Main page'!$N$4)","v":746463.22399408626},{"$f":"CX26*(1+'Main page'!$N$4)+DS25*(1+'Main page'!$N$4)","v":814323.51708445756},{"$f":"CY26*(1+'Main page'!$N$4)+DT25*(1+'Main page'!$N$4)","v":882183.81017482909},{"$f":"CZ26*(1+'Main page'!$N$4)+DU25*(1+'Main page'!$N$4)","v":950044.10326520097},{"$f":"DA26*(1+'Main page'!$N$4)+DV25*(1+'Main page'!$N$4)","v":1017904.3963555722},{"$f":"DB26*(1+'Main page'!$N$4)+DW25*(1+'Main page'!$N$4)","v":1085764.6894459438},{"$f":"DC26*(1+'Main page'!$N$4)+DX25*(1+'Main page'!$N$4)","v":1153624.9825363155},{"$f":"DD26*(1+'Main page'!$N$4)+DY25*(1+'Main page'!$N$4)","v":1221485.2756266866},{"$f":"DE26*(1+'Main page'!$N$4)+DZ25*(1+'Main page'!$N$4)","v":1289345.568717058},{"$f":"DF26*(1+'Main page'!$N$4)+EA25*(1+'Main page'!$N$4)","v":1357205.8618074297},5.4999999999999993E-2,0,2.1578607470376927E-3,null,null,{"$f":"+EG25*(1+Inputs!$J$12)","v":203279.41064604034}]
[2049,{"$f":"IF((SUM(((1+Inputs!$J$12)^($A27-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A27-$A$11))*Inputs!$K$11)-VLOOKUP($CC27,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A27-$A$2)))<=0,0,(SUM(((1+Inputs!$J$12)^($A27-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A27-$A$11))*Inputs!$K$11)-VLOOKUP($CC27,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A27-$A$2))))","v":115157.7861309818},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A27-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A27-$A$11))-((1+Inputs!$D$5)^(A27-$A$2))*VLOOKUP(CC27,Calculations!$CG$1:$CJ$16,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A27-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A27-$A$11))-((1+Inputs!$D$5)^(A27-$A$2))*VLOOKUP(CC27,Calculations!$CG$1:$CJ$16,3,FALSE))","v":115157.7861309818},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A27-Calculations!$A$11))-((1+Inputs!$D$5)^(A27-$A$2))*VLOOKUP(CC27-1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A27-Calculations!$A$11))-((1+Inputs!$D$5)^(A27-$A$2))*VLOOKUP(CC27-1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":26611.917485905084},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A27-Calculations!$A$11))-((1+Inputs!$D$5)^(A27-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A27-Calculations!$A$11))-((1+Inputs!$D$5)^(A27-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,3,FALSE))","v":58897.973161173053},{"$f":"IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A27-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A27-$A$11))-((1+Inputs!$D$5)^(A27-$A$2))*VLOOKUP(CC27,Calculations!$CG$1:$CJ$16,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A27-$A$11))+Inputs!$K$11*((1+Inputs!$K$12)^(A27-$A$11))-((1+Inputs!$D$5)^(A27-$A$2))*VLOOKUP(CC27,Calculations!$CG$1:$CJ$16,4,FALSE))","v":68047.78271376199},{"$f":"IF(Inputs!$K$11=\"\",Calculations!F27,IF(Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A27-Calculations!$A$11))-((1+Inputs!$D$5)^(A27-$A$2))*VLOOKUP(CC27-1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$J$11*((1+Inputs!$J$12)^(Calculations!A27-Calculations!$A$11))-((1+Inputs!$D$5)^(A27-$A$2))*VLOOKUP(CC27-1,Calculations!$CG$1:$CJ$18,4,FALSE)))","v":0},{"$f":"IF(Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A27-Calculations!$A$11))-((1+Inputs!$D$5)^(A27-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE)<0,0,Inputs!$K$11*((1+Inputs!$J$12)^(Calculations!A27-Calculations!$A$11))-((1+Inputs!$D$5)^(A27-$A$2))*VLOOKUP(1,Calculations!$CG$1:$CJ$18,4,FALSE))","v":36002.511500404231},{"$f":"IF($A27-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B27*0.1/12))","v":""},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A27-Inputs!$D$6>24,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C27*0.15/12,$Y$2)),IF(Inputs!P26=3,IF($A27-Inputs!$D$6>24,\"\",MIN(C27*0.15/12,$Y$2)),IF($A27-Inputs!$D$6>24,\"\",MIN(D27*0.15/12,$Y$2))))","v":""},{"$f":"IF(AND(Inputs!$D$3>=0,Inputs!$P$1=1),IF($A27-Inputs!$D$6>19,\"\",MIN((Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*C27*0.1/12,$Y$2)),IF(Inputs!P26=3,IF($A27-Inputs!$D$6>19,\"\",MIN(C27*0.1/12,$Y$2)),IF($A27-Inputs!$D$6>19,\"\",MIN(D27*0.1/12,$Y$2))))","v":""},{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A27-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F27*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P26=3,IF($A27-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F27*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A27-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G27*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":""},"",{"$f":"IF($A27-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B27*0.1/12))","v":""},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A27-Inputs!$D$6>24,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C27*0.15/12,$Z$2)),IF(Inputs!P26=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A27-Inputs!$D$6>24,\"\",MIN(C27*0.15/12,$Z$2)),IF($A27-Inputs!$D$6>24,\"\",MIN(E27*0.15/12,$Z$2))))","v":""},{"$f":"IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),IF($A27-Inputs!$D$6>19,\"\",MIN((Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*C27*0.1/12,$Z$2)),IF(Inputs!P26=3,(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A27-Inputs!$D$6>19,\"\",MIN(C27*0.1/12,$Z$2)),IF($A27-Inputs!$D$6>19,\"\",MIN(E27*0.1/12,$Z$2))))","v":""},{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A27-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F27*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P26=3,IF($A27-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F27*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A27-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H27*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":""},"","","","","","","",{"$f":"IF(AF27=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AF27=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AA26=0,0,IF($A27-Inputs!$D$6>25,\"\",IF((AA26+IF(AS26<AG26,(AH26-AS26)/2,AG26-AS26))>0,AA26+IF(AS26<AG26,(AH26-AS26)/2,AG26-AS26),0)))","v":23804.029124544781},{"$f":"IF(AB26=0,0,IF($A27-Inputs!$D$6>25,\"\",IF(AB26-AT26+AH26>0,AB26-AT26+AH26,0)))","v":0},null,{"$f":"IF(AD26=0,0,IF($A27-Inputs!$D$6>IF(Inputs!$D$9=0,20,25),\"\",IF(AV26<$AD$2*Inputs!$D$4,IF(V26*12>AD26,0,AD26),IF(AD26-AV26+AJ26>0,AD26-AV26+AJ26,0))))","v":100000},0,null,null,null,null,{"$f":"IF(AD27<AV26,0,IF(AD27=\"\",\"\",IF(Calculations!$A27-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",IF(AV27<$AD$2*Inputs!$D$4,MAX(0,AV27),MIN($AD$2*Inputs!$D$4,AD27*Inputs!$D$4)))))","v":""},{"$f":"IF(AE27=\"\",\"\",IF(AE27<$AW$2,0,IF(AE27>Inputs!$D$2,Inputs!$D$2*'Main page'!$N$5,AE27*'Main page'!$N$5)))","v":0},null,{"$f":"IFERROR(AG27/AA27,\"\")","v":0},"","","","","",{"$f":"IFERROR(IF(OR(AA27=\"\",AA27=0),\"\",IF(AA27<S27*12,AA27,S27*12)),\"\")","v":""},"","","","","",null,null,null,null,null,null,null,{"$f":"IF(Inputs!$D$3=0,0,1)*IF($A27-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H27*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)","v":{"$error":"#VALUE!"}},null,0,null,"",null,{"$f":"IFERROR((BJ27-BH27),\"\")","v":""},null,null,{"$f":"IFERROR(((BJ27-BH27)+#REF!/12)*12,\"\")","v":""},{"$f":"IFERROR(AS27/((1+'Main page'!$N$4)^($A27-$A$2)),\"\")","v":""},{"$f":"IFERROR(AU27/((1+'Main page'!$N$4)^($A27-$A$2)),\"\")","v":""},{"$f":"IFERROR(AT27/((1+'Main page'!$N$4)^($A27-$A$2)),\"\")","v":""},{"$f":"IFERROR(AV27/((1+'Main page'!$N$4)^($A27-$A$2)),\"\")","v":""},{"$f":"IF(AW27=\"\",\"\",IFERROR(AW27/((1+'Main page'!$N$4)^($A27-$A$2)),\"\"))","v":""},{"$f":"IFERROR(AX27/((1+'Main page'!$N$4)^($A27-$A$2)),\"\")","v":""},null,2049,1,null,0,1,null,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!$K$8<>\"\"),1,0)+IF(AND(Calculations!$A27>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A27>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A27>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A27>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},null,null,null,null,null,null,null,2049,{"$f":"+CL26*(1+Inputs!$J$12)","v":209377.79296542157},2093.7779296542158,4187.5558593084315,6281.3337889626473,8375.1117186168631,10468.889648271079,12562.667577925295,14656.44550757951,16750.223437233726,18844.00136688794,20937.779296542158,23031.557226196372,25125.335155850589,27219.113085504803,29312.891015159021,31406.668944813235,33500.446874467452,35594.224804121666,37688.00273377588,39781.780663430101,41875.558593084315,2049,{"$f":"CM27*(1+'Main page'!$N$4)+DH26*(1+'Main page'!$N$4)","v":73451.774571026981},{"$f":"CN27*(1+'Main page'!$N$4)+DI26*(1+'Main page'!$N$4)","v":146903.54914205396},{"$f":"CO27*(1+'Main page'!$N$4)+DJ26*(1+'Main page'!$N$4)","v":220355.3237130809},{"$f":"CP27*(1+'Main page'!$N$4)+DK26*(1+'Main page'!$N$4)","v":293807.09828410792},{"$f":"CQ27*(1+'Main page'!$N$4)+DL26*(1+'Main page'!$N$4)","v":367258.87285513495},{"$f":"CR27*(1+'Main page'!$N$4)+DM26*(1+'Main page'!$N$4)","v":440710.6474261618},{"$f":"CS27*(1+'Main page'!$N$4)+DN26*(1+'Main page'!$N$4)","v":514162.42199718906},{"$f":"CT27*(1+'Main page'!$N$4)+DO26*(1+'Main page'!$N$4)","v":587614.19656821585},{"$f":"CU27*(1+'Main page'!$N$4)+DP26*(1+'Main page'!$N$4)","v":661065.97113924276},{"$f":"CV27*(1+'Main page'!$N$4)+DQ26*(1+'Main page'!$N$4)","v":734517.7457102699},{"$f":"CW27*(1+'Main page'!$N$4)+DR26*(1+'Main page'!$N$4)","v":807969.52028129681},{"$f":"CX27*(1+'Main page'!$N$4)+DS26*(1+'Main page'!$N$4)","v":881421.2948523236},{"$f":"CY27*(1+'Main page'!$N$4)+DT26*(1+'Main page'!$N$4)","v":954873.06942335062},{"$f":"CZ27*(1+'Main page'!$N$4)+DU26*(1+'Main page'!$N$4)","v":1028324.8439943781},{"$f":"DA27*(1+'Main page'!$N$4)+DV26*(1+'Main page'!$N$4)","v":1101776.6185654046},{"$f":"DB27*(1+'Main page'!$N$4)+DW26*(1+'Main page'!$N$4)","v":1175228.3931364317},{"$f":"DC27*(1+'Main page'!$N$4)+DX26*(1+'Main page'!$N$4)","v":1248680.1677074591},{"$f":"DD27*(1+'Main page'!$N$4)+DY26*(1+'Main page'!$N$4)","v":1322131.9422784855},{"$f":"DE27*(1+'Main page'!$N$4)+DZ26*(1+'Main page'!$N$4)","v":1395583.7168495124},{"$f":"DF27*(1+'Main page'!$N$4)+EA26*(1+'Main page'!$N$4)","v":1469035.4914205398},null,null,null,null,null,{"$f":"+EG26*(1+Inputs!$J$12)","v":209377.79296542157}]
[2050,{"$f":"IF((SUM(((1+Inputs!$J$12)^($A28-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A28-$A$11))*Inputs!$K$11)-VLOOKUP($CA28,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A28-$A$2)))<=0,0,(SUM(((1+Inputs!$J$12)^($A28-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A28-$A$11))*Inputs!$K$11)-VLOOKUP($CA28,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A28-$A$2))))","v":118612.51971491125},null,null,null,null,null,null,{"$f":"IF($A28-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B28*0.1/12))","v":""},null,null,{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A28-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F28*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P27=3,IF($A28-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F28*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A28-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G28*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":""},"",{"$f":"IF($A28-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B28*0.1/12))","v":""},null,null,{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A28-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F28*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P27=3,IF($A28-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F28*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A28-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H28*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":""},"",{"$f":"IFERROR(I28+N28,\"\")","v":""},null,null,{"$f":"IFERROR(L28+Q28,\"\")","v":""},"","",{"$f":"IF(AF28=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AF28=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},null,null,null,null,0,null,null,null,null,null,{"$f":"IF(AE28=\"\",\"\",IF(AE28<$AW$2,0,IF(AE28>Inputs!$D$2,Inputs!$D$2*'Main page'!$N$5,AE28*'Main page'!$N$5)))","v":0},null,{"$f":"IFERROR(AG28/AA28,\"\")","v":""},"","","","","",null,{"$f":"IFERROR(IF((A28-$A$2)>=10,\"\",IF(AX26>AX27,\"\",IF(Y28*12>#REF!,#REF!,Y28*12))),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(#REF!=\"\",#REF!=0),\"\",IF(#REF!>$Y$2*12,L28*12,#REF!)),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE28=\"\",AE28=0),\"\",IF(AE28<W28*12,AE28,W28*12)),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AT28/((1+'Main page'!$N$4)^($A28-$A$2)),\"\")","v":""},{"$f":"IFERROR(AV28/((1+'Main page'!$N$4)^($A28-$A$2)),\"\")","v":""},{"$f":"IF(AX28=\"\",\"\",IFERROR(AX28/((1+'Main page'!$N$4)^($A28-$A$2)),\"\"))","v":""},{"$f":"IF(AW28=\"\",\"\",IFERROR(AW28/((1+'Main page'!$N$4)^($A28-$A$2)),\"\"))","v":""},{"$f":"IF(AW28=\"\",\"\",IFERROR(AW28/((1+'Main page'!$N$4)^($A28-$A$2)),\"\"))","v":""},null,null,null,null,null,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!$K$8<>\"\"),1,0)+IF(AND(Calculations!$A28>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A28>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A28>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A28>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},null,null,null,null,null,null,null,null,null,2050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DG27+1","v":2050}]
[2051,{"$f":"IF((SUM(((1+Inputs!$J$12)^($A29-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A29-$A$11))*Inputs!$K$11)-VLOOKUP($CA29,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A29-$A$2)))<=0,0,(SUM(((1+Inputs!$J$12)^($A29-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A29-$A$11))*Inputs!$K$11)-VLOOKUP($CA29,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A29-$A$2))))","v":122170.89530635859},null,null,null,null,null,null,{"$f":"IF($A29-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B29*0.1/12))","v":""},null,null,{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A29-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F29*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P28=3,IF($A29-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F29*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A29-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G29*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":""},"",{"$f":"IF($A29-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B29*0.1/12))","v":""},null,null,{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A29-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F29*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P28=3,IF($A29-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F29*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A29-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H29*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":""},"",null,null,null,{"$f":"IFERROR(L29+Q29,\"\")","v":""},"","",{"$f":"IF(AF29=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AF29=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},null,null,null,null,0,null,null,null,null,null,{"$f":"IF(AE29=\"\",\"\",IF(AE29<$AW$2,0,IF(AE29>Inputs!$D$2,Inputs!$D$2*'Main page'!$N$5,AE29*'Main page'!$N$5)))","v":0},null,{"$f":"IFERROR(AG29/AA29,\"\")","v":""},"","","","","",null,{"$f":"IFERROR(IF((A29-$A$2)>=10,\"\",IF(AX27>AT28,\"\",IF(Y29*12>#REF!,#REF!,Y29*12))),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(#REF!=\"\",#REF!=0),\"\",IF(#REF!>$Y$2*12,L29*12,#REF!)),\"\")","v":""},"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AT29/((1+'Main page'!$N$4)^($A29-$A$2)),\"\")","v":""},{"$f":"IFERROR(AV29/((1+'Main page'!$N$4)^($A29-$A$2)),\"\")","v":""},{"$f":"IF(AX29=\"\",\"\",IFERROR(AX29/((1+'Main page'!$N$4)^($A29-$A$2)),\"\"))","v":""},{"$f":"IF(AW29=\"\",\"\",IFERROR(AW29/((1+'Main page'!$N$4)^($A29-$A$2)),\"\"))","v":""},{"$f":"IF(AW29=\"\",\"\",IFERROR(AW29/((1+'Main page'!$N$4)^($A29-$A$2)),\"\"))","v":""},null,null,null,null,null,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!$K$8<>\"\"),1,0)+IF(AND(Calculations!$A29>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A29>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A29>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A29>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},null,null,null,null,null,null,null,null,null,2051,0.01,0.02,0.03,3.5000000000000003E-2,4.7E-2,5.5E-2,6.7000000000000004E-2,7.4999999999999997E-2,8.6999999999999994E-2,9.5000000000000001E-2,0.107,0.115,0.127,0.13500000000000001,0.14699999999999999,0.155,0.16700000000000001,0.18,0.19,0.2,{"$f":"DF28+1","v":2051},0.01,0.02,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09,0.1,0.11,0.12,0.13,0.14000000000000001,0.15,0.16,0.17,0.18,0.19,0.2]
[2052,{"$f":"IF((SUM(((1+Inputs!$J$12)^($A30-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A30-$A$11))*Inputs!$K$11)-VLOOKUP($CA30,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A30-$A$2)))<=0,0,(SUM(((1+Inputs!$J$12)^($A30-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A30-$A$11))*Inputs!$K$11)-VLOOKUP($CA30,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A30-$A$2))))","v":125836.02216554937},null,null,null,null,null,null,{"$f":"IF($A30-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B30*0.1/12))","v":""},null,null,{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A30-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F30*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P29=3,IF($A30-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F30*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A30-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G30*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":""},"",{"$f":"IF($A30-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B30*0.1/12))","v":""},null,null,{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A30-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F30*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P29=3,IF($A30-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F30*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A30-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H30*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":""},"",{"$f":"IFERROR(I30+N30,\"\")","v":""},null,null,{"$f":"IFERROR(L30+Q30,\"\")","v":""},"","",{"$f":"IF(AF30=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AF30=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},null,null,null,null,0,null,null,null,null,null,{"$f":"IF(AE30=\"\",\"\",IF(AE30<$AW$2,0,IF(AE30>Inputs!$D$2,Inputs!$D$2*'Main page'!$N$5,AE30*'Main page'!$N$5)))","v":0},null,{"$f":"IFERROR(AG30/AA30,\"\")","v":""},"","","","","",null,{"$f":"IFERROR(IF((A30-$A$2)>=10,\"\",IF(AT28>AT29,\"\",IF(Y30*12>#REF!,#REF!,Y30*12))),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(#REF!=\"\",#REF!=0),\"\",IF(#REF!>$Y$2*12,L30*12,#REF!)),\"\")","v":""},"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AT30/((1+'Main page'!$N$4)^($A30-$A$2)),\"\")","v":""},{"$f":"IFERROR(AV30/((1+'Main page'!$N$4)^($A30-$A$2)),\"\")","v":""},{"$f":"IF(AX30=\"\",\"\",IFERROR(AX30/((1+'Main page'!$N$4)^($A30-$A$2)),\"\"))","v":""},{"$f":"IF(AW30=\"\",\"\",IFERROR(AW30/((1+'Main page'!$N$4)^($A30-$A$2)),\"\"))","v":""},{"$f":"IF(AW30=\"\",\"\",IFERROR(AW30/((1+'Main page'!$N$4)^($A30-$A$2)),\"\"))","v":""},null,null,null,null,null,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!$K$8<>\"\"),1,0)+IF(AND(Calculations!$A30>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A30>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A30>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A30>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},null,null,null,null,null,null,null,null,null,2052,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF29+1","v":2052}]
[2053,{"$f":"IF((SUM(((1+Inputs!$J$12)^($A31-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A31-$A$11))*Inputs!$K$11)-VLOOKUP($CA31,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A31-$A$2)))<=0,0,(SUM(((1+Inputs!$J$12)^($A31-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A31-$A$11))*Inputs!$K$11)-VLOOKUP($CA31,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A31-$A$2))))","v":129611.10283051583},null,null,null,null,null,null,{"$f":"IF($A31-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B31*0.1/12))","v":""},null,null,{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A31-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F31*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P30=3,IF($A31-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F31*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A31-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G31*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":""},"",{"$f":"IF($A31-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B31*0.1/12))","v":""},null,null,{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A31-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F31*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P30=3,IF($A31-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F31*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A31-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H31*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":""},"",{"$f":"IFERROR(I31+N31,\"\")","v":""},null,null,{"$f":"IFERROR(L31+Q31,\"\")","v":""},"","",{"$f":"IF(AF31=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AF31=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},null,null,null,null,0,null,null,null,null,null,{"$f":"IF(AE31=\"\",\"\",IF(AE31<$AW$2,0,IF(AE31>Inputs!$D$2,Inputs!$D$2*'Main page'!$N$5,AE31*'Main page'!$N$5)))","v":0},null,{"$f":"IFERROR(AG31/AA31,\"\")","v":""},"","","","","",null,{"$f":"IFERROR(IF((A31-$A$2)>=10,\"\",IF(AT29>AT30,\"\",IF(Y31*12>#REF!,#REF!,Y31*12))),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(#REF!=\"\",#REF!=0),\"\",IF(#REF!>$Y$2*12,L31*12,#REF!)),\"\")","v":""},"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AT31/((1+'Main page'!$N$4)^($A31-$A$2)),\"\")","v":""},{"$f":"IFERROR(AV31/((1+'Main page'!$N$4)^($A31-$A$2)),\"\")","v":""},{"$f":"IF(AX31=\"\",\"\",IFERROR(AX31/((1+'Main page'!$N$4)^($A31-$A$2)),\"\"))","v":""},{"$f":"IF(AW31=\"\",\"\",IFERROR(AW31/((1+'Main page'!$N$4)^($A31-$A$2)),\"\"))","v":""},{"$f":"IF(AW31=\"\",\"\",IFERROR(AW31/((1+'Main page'!$N$4)^($A31-$A$2)),\"\"))","v":""},null,null,null,null,null,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!$K$8<>\"\"),1,0)+IF(AND(Calculations!$A31>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A31>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A31>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A31>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},null,null,null,null,null,null,null,null,null,2053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF30+1","v":2053}]
[2054,{"$f":"IF((SUM(((1+Inputs!$J$12)^($A32-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A32-$A$11))*Inputs!$K$11)-VLOOKUP($CA32,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A32-$A$2)))<=0,0,(SUM(((1+Inputs!$J$12)^($A32-$A$11))*Inputs!$J$11+((1+Inputs!$K$12)^($A32-$A$11))*Inputs!$K$11)-VLOOKUP($CA32,Calculations!$CG$1:$CI$9,3,FALSE)*((1+Inputs!$D$5)^($A32-$A$2))))","v":133499.4359154313},null,null,null,null,null,null,{"$f":"IF($A32-Inputs!$D$6>24,\"\",(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3)*B32*0.1/12))","v":""},null,null,{"$f":"IFERROR(IF(AND(OR(Inputs!$D$3>=0,Inputs!$D$3=\"\"),Inputs!$P$1=1),(Inputs!$D$2/(Inputs!$D$2+Inputs!$D$3))*IF($A32-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F32*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P31=3,IF($A32-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F32*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A32-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",G32*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12))),\"\")","v":""},"",{"$f":"IF($A32-Inputs!$D$6>24,\"\",(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3)*B32*0.1/12))","v":""},null,null,{"$f":"IFERROR(IF(OR(Inputs!$D$3=0,Inputs!$D$3=\"\"),0,IF(AND(Inputs!$D$3>0,Inputs!$P$1=1),(Inputs!$D$3/(Inputs!$D$2+Inputs!$D$3))*IF($A32-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F32*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF(Inputs!P31=3,IF($A32-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",F32*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12),IF($A32-Inputs!$D$6>IF(Inputs!$D$9=0,19,24),\"\",H32*((0.1*Inputs!$D$9+0.05*(1-Inputs!$D$9)))/12)))),\"\")","v":""},"",{"$f":"IFERROR(I32+N32,\"\")","v":""},null,null,{"$f":"IFERROR(L32+Q32,\"\")","v":""},"","",{"$f":"IF(AF32=\"\",\"\",(Inputs!$D$2)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},{"$f":"IF(AF32=\"\",\"\",(Inputs!$D$3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1)))","v":""},null,null,null,null,0,null,null,null,null,null,{"$f":"IF(AE32=\"\",\"\",IF(AE32<$AW$2,0,IF(AE32>Inputs!$D$2,Inputs!$D$2*'Main page'!$N$5,AE32*'Main page'!$N$5)))","v":0},null,{"$f":"IFERROR(AG32/AA32,\"\")","v":""},"","","","","",null,{"$f":"IFERROR(IF((A32-$A$2)>=10,\"\",IF(AT30>AT31,\"\",IF(Y32*12>#REF!,#REF!,Y32*12))),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(#REF!=\"\",#REF!=0),\"\",IF(#REF!>$Y$2*12,L32*12,#REF!)),\"\")","v":""},"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AT32/((1+'Main page'!$N$4)^($A32-$A$2)),\"\")","v":""},{"$f":"IFERROR(AV32/((1+'Main page'!$N$4)^($A32-$A$2)),\"\")","v":""},{"$f":"IF(AX32=\"\",\"\",IFERROR(AX32/((1+'Main page'!$N$4)^($A32-$A$2)),\"\"))","v":""},{"$f":"IF(AW32=\"\",\"\",IFERROR(AW32/((1+'Main page'!$N$4)^($A32-$A$2)),\"\"))","v":""},{"$f":"IF(AW32=\"\",\"\",IFERROR(AW32/((1+'Main page'!$N$4)^($A32-$A$2)),\"\"))","v":""},null,null,null,null,null,{"$f":"$CC$2+IF(AND(Inputs!$K$2=\"\",Inputs!$K$8<>\"\"),1,0)+IF(AND(Calculations!$A32>=Inputs!$G$6,Inputs!$G$6<>\"\"),1,0)+IF(AND(Calculations!$A32>=Inputs!$G$7,Inputs!$G$7<>\"\"),1,0)+IF(AND(Calculations!$A32>=Inputs!$G$8,Inputs!$G$8<>\"\"),1,0)+IF(AND(Calculations!$A32>=Inputs!$G$9,Inputs!$G$9<>\"\"),1,0)","v":4},null,null,null,null,null,null,null,null,null,2054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF31+1","v":2054}]

{"sheet":"Main page","index":2,"n_rows":9,"n_cols":23,"rows_kept":9,"cut":false,"hidden":false,"merged":[[0,12,0,13]]}
[null,"Total Payments (Until Payoff or Forgiveness)","Remaining Balance \n(When Loans Are Forgiven)","Taxes Due (from user input)","Total Cost of Loan Payback",{"$f":"CONCATENATE(\"Cost of Loan Payback in \"&YEAR(TODAY())&\" Dollars, aka Net Present Value\")","v":"Cost of Loan Payback in 2024 Dollars, aka Net Present Value"},"Year of Total Repayment or Forgiveness","First Monthly Payment","Fixed Method Monthly Tax Penalty Account Savings in Mutual Funds","Mandatory \"Tax Rate\" under IDR Plan","Savings Rate for Tax Bomb",null,"ASSUMPTIONS IN THESE TWO COLUMNS, FEEL FREE TO CHANGE"]
["Old REPAYE \n(Revised Pay As You Earn 25 Year)",{"$f":"SUM(Calculations!AS:AS)","v":200525.9537699394},{"$f":"IF(G2<Inputs!$D$6+25,0,INDEX(Calculations!$A$1:$AX$32,MATCH(MIN(G2),Calculations!$A$1:$A$32,0),27))","v":23804.029124544781},{"$f":"C2*SUM($N$2+$N$3)","v":9521.6116498179108},{"$f":"B2+D2","v":210047.5654197573},{"$f":"SUM(Calculations!BP:BP)+D2/((1+N4)^(G2-Calculations!A2))","v":113028.08781917143},{"$f":"IFERROR(INDEX(Calculations!$A$1:$AF$32,MATCH(1,Calculations!$BX$1:$BX$32,0),1),1)","v":2049},{"$f":"Calculations!S2","v":458.33333333333331},{"$f":"(D2*($N$4/12)/((1+($N$4/12))^((Inputs!$D$6+25-YEAR(TODAY()))*12)-1))*1.1","v":17.587912783823469},{"$f":"AVERAGE(Calculations!EB2:EB26)","v":5.4999999999999993E-2},{"$f":"IFERROR(INDEX(Calculations!DF1:DZ32,29,MATCH(Q2,INDIRECT(\"Calculations!Bu\"&MATCH(G2,Calculations!DF1:DF32,0)&\":CN\"&MATCH(G2,Calculations!DF1:DF32,0)),0)+2),\"N/A\")","v":"N/A"},null,"Federal Tax (When Loans are Forgiven)",0.35,null,null,{"$f":"HLOOKUP(D2,INDIRECT(\"Calculations!Bu\"&MATCH(G2,Calculations!DF1:DF32,0)&\":Cn\"&MATCH(G2,Calculations!DF1:DF32,0)),1,TRUE)","v":{"$error":"#N/A"}}]
["Old IBR (25 Year)",{"$f":"SUM(Calculations!AT:AT)","v":204414.51571771008},{"$f":"IF(G3<Inputs!$D$6+25,0,INDEX(Calculations!$A$1:$AF$32,MATCH(MIN(G3),Calculations!$A$1:$A$32,0),28))","v":0},{"$f":"C3*SUM($N$2+$N$3)","v":0},{"$f":"B3+D3","v":204414.51571771008},{"$f":"SUM(Calculations!BR:BR)+D3/((1+N4)^(G3-Calculations!A2))","v":116522.52418863341},{"$f":"IFERROR(INDEX(Calculations!$A$1:$AF$32,MATCH(1,Calculations!$BZ$1:$BZ$32,0),1),0)","v":2048},{"$f":"Calculations!T2","v":510.5},{"$f":"(D3*($N$4/12)/((1+($N$4/12))^((Inputs!$D$6+25-YEAR(TODAY()))*12)-1))*1.1","v":0},{"$f":"AVERAGE(Calculations!EC2:EC21)","v":4.0839999999999994E-2},{"$f":"IFERROR(INDEX(Calculations!DF1:DZ32,29,MATCH(Q3,INDIRECT(\"Calculations!Bu\"&MATCH(G4,Calculations!DF1:DF32,0)&\":Cn\"&MATCH(G4,Calculations!DF1:DF32,0)),0)+2),\"N/A\")","v":"N/A"},null,"State Tax (When Loans are Forgiven)",0.05,null,null,{"$f":"HLOOKUP(D4,INDIRECT(\"Calculations!Bu\"&MATCH(G4,Calculations!DF1:DF32,0)&\":CN\"&MATCH(G4,Calculations!DF1:DF32,0)),1,TRUE)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"R3/(1+'Main page'!$N$4)","v":0}]
["PAYE / New IBR\n(20 Year)",{"$f":"IF(Inputs!$D$8=\"no\",SUM(Calculations!AU:AU),\"N/A\")","v":109738.60941299624},{"$f":"IF(Inputs!$D$8=\"no\",IF(G4<Inputs!$D$6+20,0,INDEX(Calculations!$A$1:$AF$32,MATCH(MIN(G4),Calculations!$A$1:$A$32,0),29)),\"N/A\")","v":110261.39058700376},{"$f":"IF(Inputs!$D$8=\"no\",C4*SUM($N$2+$N$3),\"N/A\")","v":44104.556234801501},{"$f":"IF(Inputs!$D$8=\"no\",B4+D4,\"N/A\")","v":153843.16564779775},{"$f":"IF(Inputs!$D$8=\"no\",SUM(Calculations!BQ:BQ)+D4/((1+N4)^(G4-Calculations!A2)),\"N/A\")","v":85082.728158112935},{"$f":"IF(Inputs!$D$8=\"no\",IFERROR(INDEX(Calculations!$A$1:$AF$32,MATCH(1,Calculations!$BY$1:$BY$32,0),1),0),\"N/A\")","v":2044},{"$f":"IF(Inputs!$D$8=\"no\",Calculations!U2,\"N/A\")","v":340.33333333333331},{"$f":"IF(Inputs!$D$8=\"no\",(D4*($N$4/12)/((1+($N$4/12))^((Inputs!$D$6+20-YEAR(TODAY()))*12)-1))*1.1,\"N/A\")","v":118.03172239753076},{"$f":"AVERAGE(Calculations!ED2:ED26)","v":5.7398845099378988E-2},{"$f":"IFERROR(INDEX(Calculations!DF1:DZ32,29,MATCH(Q4,INDIRECT(\"Calculations!Bu\"&MATCH(G3,Calculations!DF1:DF32,0)&\":CN\"&MATCH(G3,Calculations!DF1:DF32,0)),0)+2),\"N/A\")","v":"N/A"},null,"Inv. Return You Think You Can Get Long Term",0.05,null,null,{"$f":"HLOOKUP(D3,INDIRECT(\"Calculations!Bu\"&MATCH(G3,Calculations!DF1:DF32,0)&\":CN\"&MATCH(G3,Calculations!DF1:DF32,0)),1,TRUE)","v":{"$error":"#N/A"}}]
["SAVE\n(20 years undergrad, 25 years grad)",{"$f":"SUM(Calculations!AV:AV)","v":62691.705001347429},{"$f":"IF(G5<Inputs!$D$6+IF(Inputs!$D$9=0,20,25),0,INDEX(Calculations!$A$1:$AX$32,MATCH(MIN(G5),Calculations!$A$1:$A$32,0),30))","v":100000},{"$f":"C5*SUM($N$2+$N$3)","v":40000},{"$f":"B5+D5","v":102691.70500134744},{"$f":"SUM(Calculations!BS:BS)+D5/((1+N4)^(G5-Calculations!A3))","v":46860.348882018894},{"$f":"IFERROR(INDEX(Calculations!$A$1:$AX$32,MATCH(1,Calculations!$CA$1:$CA$32,0),1),0)","v":2049},{"$f":"Calculations!V2","v":143.29166666666666},{"$f":"(D5*($N$4/12)/((1+($N$4/12))^((Inputs!$D$6+IF(Inputs!D9=0,20,25)-YEAR(TODAY()))*12)-1))*1.1","v":73.886284930176984},null,null,null,"Private Refinancing \n(Avg Interest Rate)",0.04]
["Standard 10 Year",{"$f":"SUM(Calculations!AX:AX)","v":133224.6023299823},"N/A","N/A",{"$f":"B6","v":133224.6023299823},{"$f":"SUM(Calculations!BU:BU)","v":108016.13185000895},{"$f":"INDEX(Calculations!$A$1:$AF$32,MATCH(1,Calculations!$CB$1:$CB$17,0),1)","v":2034},{"$f":"(Inputs!D2+Inputs!D3)*(((Inputs!$D$4/12)*((1+Inputs!$D$4/12)^120))/(((1+Inputs!$D$4/12)^120)-1))","v":1110.2050194165192},"N/A",null,null,null,"Refinancing Loan Term (Years)",20]
["PSLF\n(while using PAYE, SAVE, or IBR)",{"$f":"IF(Inputs!D7=\"no\",\"N/A\",SUM(Calculations!CD:CD))","v":19712.140476073921},{"$f":"IF(Inputs!D7=\"no\",\"N/A\",MAX(INDEX(Calculations!$A$1:$AF$32,MATCH(Inputs!$D$6+10,Calculations!$A$1:$A$32,0),27),INDEX(Calculations!$A$1:$AF$32,MATCH(Inputs!$D$6+10,Calculations!$A$1:$A$32,0),28),INDEX(Calculations!$A$1:$AF$32,MATCH(Inputs!$D$6+10,Calculations!$A$1:$A$32,0),29),INDEX(Calculations!$A$1:$AF$32,MATCH(Inputs!$D$6+10,Calculations!$A$1:$A$32,0),30)))","v":113181.51689195354},"N/A",{"$f":"IF(Inputs!D7=\"no\",\"N/A\",B7)","v":19712.140476073921},{"$f":"IF(Inputs!D7=\"no\",\"N/A\",SUM(Calculations!CE:CE))","v":15793.566165252394},{"$f":"IF(Inputs!D7=\"no\",\"N/A\",Inputs!D6+10)","v":2034},{"$f":"IF(Inputs!D7=\"no\",\"N/A\",MIN(Calculations!S2:X2))","v":143.29166666666666},"N/A","N/A","N/A"]
[{"$f":"CONCATENATE(\"Private Refinancing                                (\"&N6&\" Year Term)\")","v":"Private Refinancing                                (20 Year Term)"},{"$f":"IF(N6=1,Calculations!AW2,E8)","v":145435.27903185799},"N/A","N/A",{"$f":"IF(N6=1,Calculations!AW2,SUM(Calculations!AW:AW))","v":145435.27903185799},{"$f":"IF(N6=1,Calculations!BT2,SUM(Calculations!BT:BT))","v":95153.36452235296},{"$f":"N6+YEAR(TODAY())","v":2044},{"$f":"(Inputs!D2+Inputs!D3)*(((N5/12)*((1+N5/12)^(N6*12)))/(((1+N5/12)^(N6*12))-1))","v":605.98032929940803},"N/A",{"$f":"IF(ISNUMBER(B7),MIN(J2:J4),\"N/A\")","v":4.0839999999999994E-2},{"$f":"IFERROR(INDEX(Calculations!DB3:DV34,29,MATCH(Q8,INDIRECT(\"Calculations!BU\"&MATCH(G7,Calculations!DB3:DB34,0)&\":CN\"&MATCH(G7,Calculations!DB3:DB34,0)),0)+2),\"N/A\")","v":"N/A"}]
["*Interest Rate depends on your credit score. Please be advised that private refinancing is not eligible for PSLF or other income based payment plans, © 2016 - 2023, Student Loan Planner, LLC ",null,null,null,null,null,null,null,null,"N/A","N/A"]

{"sheet":"MFS calculator","index":3,"n_rows":53,"n_cols":17,"rows_kept":53,"cut":false,"hidden":false,"merged":[[0,0,0,1],[6,16,6,22],[0,16,2,22]]}
["Based on 2023 Rates, input your data in the gray boxes (put spouse with higher income first)",null,"INPUTS",null,null,"After Standard Deduction",null,null,null,null,"Annual Estimate \nMarried Filing Separate \nExtra Cost Compared to Joint (Estimate)",{"$f":"SUM(L3:L15)","v":550},null,null,null,null,"Want us to figure out filing joint vs. separate every year for you \n& file your returns?"]
[null,"What's YOUR Expected 2023 AGI?",{"$f":"Inputs!J2","v":50000},null,"Joint",{"$f":"IF($C$32-C33<0,0,$C$32-C33)","v":72300},"Yes","Yes","No one","No","Higher potential costs explained","Item"]
[null,"What's YOUR SPOUSE'S Expected 2023 AGI?",{"$f":"Inputs!K2","v":50000},null,"Me",{"$f":"IF(C11=\"yes\",F2/2,IF(($C$2-C33/2)<0,0,$C$2-C33/2))","v":36150},"No","No ","Me Only","Yes - 1 child adopted","Cost from higher tax brackets on the higher earning spouse",{"$f":"SUM(K35:K41)-SUM(H35:H41)","v":0}]
[null,"Do you receive subsidies to purchase an ACA Health Insurance Plan? (aka \"Obamacare\")","No",null,"Spouse",{"$f":"IF(C11=\"yes\",F2/2,IF(($C$3-C33/2)<0,0,$C$3-C33/2))","v":36150},null,"Maybe","My Spouse Only","Yes - 2 children adopted","Cost of losing the student loan interest deduction ",{"$f":"O38","v":550}]
[null,"How many children under the age of 13 do you have?",2,null,"Double QBI limit",{"$f":"F6*2","v":364200},null,null,"Both Me and My Spouse","Yes - 3 or more children adopted","Higher education credits lost",{"$f":"IF(SUM(C2:C3)>180000,0,IF(C8>0,C8*2500,0))","v":0}]
[null,"Approximately how much do you spend annually on daycare expenses?",0,null,"QBI limit",182100,null,"No",null,null,"Adoption credits lost",{"$f":"IF(SUM(C2:C3)>279230,0,IF(C10=\"no\",0,IF(C10=\"Yes - 1 child adopted\",15950,31900)))","v":0}]
[null,"How much did you contribute to a Dependant Care FSA this year?",0,null,"std ded",13850,null,"Me Only",null,null,"Dependent care credit",{"$f":"IF(AND(C7>=3000,C5=1),0,IF(AND(C5>=2,C7>=3000),(6000-C7)*0.2,IF(OR(C2=0,C3=0),0,IF(C5=1,MIN(3000,C6)*0.2,IF(C5>1,MIN(6000,C6)*0.2,0)))))","v":0},null,150000,null,null,"Note: SLP Wealth is an SEC Registered Investment Advisor with headquarters in Durham, NC. This is not an offer to buy or sell a security. "]
[null,"How many children in your family are currently enrolled in a higher ed program at least half time?",0,null,"Double Upper QBI",{"$f":"F5+100000","v":464200},null,"My Spouse Only",null,null,"Cost of Dependent care FSA limit",{"$f":"IF(C7>2500,MIN(2500,C7-2500)*0.4,0)","v":0},null,180000]
[null,"Have you contributed directly to a Roth IRA this year?","No",null,"Upper QBI limit",{"$f":"F6+100000","v":282100},null,"Both Me and My Spouse",null,null,"ACA premium tax credits lost",{"$f":"IF(C4=\"no\",0,486*12)","v":0},15950,279230]
[null,"Did you adopt children this calendar year? (If yes, how many?)","No",null,null,null,null,null,null,null,"Roth IRA recharacterization",{"$f":"IF(C9=\"yes\",\"NOTE: You may need to recharacterize your Roth contribution to an after tax Traditional IRA contribution\",\"\")","v":""},{"$f":"M9*2","v":31900},"is there an AGI limit in 2023?",0.2]
[null,"Do you live in AZ, CA, ID, LA, NM, NV, TX, WA, or WI?","No",null,null,null,null,null,null,null,"Medicare Part B income adjustment",{"$f":"IF(C12=\"no\",0,IF(AND(C2>103000,OR(C12=\"me only\",C12=\"both me and my spouse\")),(559-174.7)*12,0))+IF(C12=\"no\",0,IF(AND(C3>103000,OR(C12=\"my spouse only\",C12=\"both me and my spouse\")),(559-174.7)*12,0))","v":0},{"$f":"M9*3","v":47850},0.2]
[null,"Is anyone in your family currently on Medicare?","No",null,null,null,null,null,null,null,"Medicare Part D income adjustment",{"$f":"IF(C12=\"no\",0,IF(AND(C2>103000,OR(C12=\"me only\",C12=\"both me and my spouse\")),74.2*12,0))+IF(C12=\"no\",0,IF(AND(C3>103000,OR(C12=\"my spouse only\",C12=\"both me and my spouse\")),74.2*12,0))","v":0},486]
[null,"Who in your family owns a small business?","No one",null,null,null,null,null,null,null,"Additional Medicare Tax",{"$f":"IF(AND(C2>125000,C3<125000),MIN((C2-125000)*0.009,((250000-125000)*0.009)),0)","v":0}]
[null,{"$f":"IF($C$13=\"No one\",\"\",\"Joint QBI deduction lost (you)\")","v":""},{"$f":"IF(OR(C13=\"no one\",C2<F6,SUM(C2:C3)>F5),0,IF(AND(OR(C13=\"Me Only\",C13=\"both me and my spouse\"),C2<F9,SUM(C2:C3)<F5),C2*0.2*((C2-F6)/100000),IF(AND(OR(C13=\"Me Only\",C13=\"both me and my spouse\"),C2>=F9,SUM(C2:C3)<F5),C2*0.2,0)))","v":0}]
[null,{"$f":"IF($C$13=\"No one\",\"\",\"Joint QBI deduction (spouse)\")","v":""},{"$f":"IF(OR(C13=\"no one\",C3<F6,SUM(C2:C3)>F5),0,IF(AND(OR(C13=\"My Spouse Only\",C13=\"both me and my spouse\"),C3<F9,SUM(C2:C3)<F5),C3*0.2*((C3-F6)/100000),IF(AND(OR(C13=\"My Spouse Only\",C13=\"both me and my spouse\"),C3>=F9,SUM(C2:C3)<F5),C3*0.2,0)))","v":0},null,null,null,null,null,null,null,"Cost of QBI deductions limited",{"$f":"(SUM(C14:C15)*0.4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"NOTES","Assumes 40% combined tax bracket for deduction loss (24% federal, 6% state, 10% for IDR)"]
[]
[]
["Disclaimer: Consult Tax Professional, this is not tax advice"]
["© Student Loan Planner, LLC 2016 -2023"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Joint Total AGI",{"$f":"C2+C3","v":100000}]
[null,"Standard Deduction",27700]
["Tax rate","Married filing jointly or qualifying widow bracket ends","Married filing separately bracket ends",null,"Joint Total","Separate Tax",null,"Total Married Filing Joint tax","Tax Primary Borrower Married Filing Separate","Tax Spouse Married Filing Separate","Total Married Filing Separate Tax",null,null,"Total Married Filing Joint tax","Tax Primary Borrower Married Filing Separate",null,"Total Married Filing Separate Tax"]
[0.1,22000,{"$f":"B35/2","v":11000},null,{"$f":"B35*$A35","v":2200},{"$f":"C35*$A35","v":1100},null,{"$f":"IF(AND($F$2<B35),$F$2*A35,0)","v":0},{"$f":"IF(AND($F$3<C35),$F$3*A35,0)","v":0},{"$f":"IF(AND($F$4<C35),$F$4*A35,0)","v":0},{"$f":"I35+J35","v":0}]
[0.12,89450,44725,null,{"$f":"$A36*(B36-B35)","v":8094},4047,null,{"$f":"IF(AND(F$2>B35,F$2<B36),(F$2-B35)*$A36+$E$35,0)","v":8236},{"$f":"IF(AND($F$3>C35,$F$3<C36),($F$3-C35)*A36+F35,0)","v":4118},{"$f":"IF(AND($F$4>C35,$F$4<C36),($F$4-C35)*A36+F35,0)","v":4118},8236,null,"Sum of tax",{"$f":"SUM(H35:H41)","v":8236},null,null,{"$f":"SUM(K35:K41)+O38","v":8786}]
[0.22,190750,95375,null,22286,11143,null,{"$f":"IF(AND(F$2>B36,F$2<B37),(F$2-B36)*$A37+$E$35+$E$36,0)","v":0},{"$f":"IF(AND(F$3>C36,F$3<C37),(F$3-C36)*$A37+$F$35+$F$36,0)","v":0},{"$f":"IF(AND($F$4>C36,$F$4<C37),($F$4-C36)*A37+F35+F36,0)","v":0},0]
[0.24,364200,182100,null,41628,20814,null,{"$f":"IF(AND(F$2>B37,F$2<B38),(F$2-B37)*$A38+$E$35+$E$36+$E$37,0)","v":0},{"$f":"IF(AND(F$3>C37,F$3<C38),(F$3-C37)*$A38+$F$35+$F$36+$F$37,0)","v":0},{"$f":"IF(AND($F$4>C37,$F$4<C38),($F$4-C37)*A38+F35+F36+F37,0)","v":0},0,null,"SL int deduction",null,{"$f":"IF(C32<=150000,IF(C32<B35,A35*2500,IF(C32<B36,A36*2500,A37*2500)),0)","v":550}]
[0.32,462500,231250,null,31456,15728,null,{"$f":"IF(AND($F$2>B38,$F$2<B39),($F$2-B38)*A39+E35+E36+E37+E38,0)","v":0},{"$f":"IF(AND($F$3>C38,$F$3<C39),($F$3-C38)*A39+F35+F36+F37+F38,0)","v":0},{"$f":"IF(AND($F$4>C38,$F$4<C39),($F$4-C38)*A39+F35+F36+F37+F38,0)","v":0},0]
[0.35,693750,346875,null,80937.5,40468.75,null,{"$f":"IF(AND($F$2>B39,$F$2<B40),($F$2-B39)*A40+E35+E36+E37+E38+E39,0)","v":0},{"$f":"IF(AND($F$3>C39,$F$3<C40),($F$3-C39)*A40+F35+F36+F37+F38+F39,0)","v":0},{"$f":"IF(AND($F$4>C39,$F$4<C40),($F$4-C39)*A40+F35+F36+F37+F38+F39,0)","v":0},0]
[0.37,10000000,5000000,null,3443312.5,1721656.25,null,{"$f":"IF(AND($F$2>B40,$F$2<B41),($F$2-B40)*A41+E35+E36+E37+E38+E39+E40,0)","v":0},{"$f":"IF(AND($F$3>C40,$F$3<C41),($F$3-C40)*A41+F35+F36+F37+F38+F39+F40,0)","v":0},{"$f":"IF(AND($F$4>C40,$F$4<C41),($F$4-C40)*A41+F35+F36+F37+F38+F39+F40,0)","v":0},0]
[null,"Things You Commonly Lose When Filing Separate","ACA Subsidies, EITC, adoption credit, child and dependent care credit"]
[null,null,"Student Loan Interest Deduction  (don't get them above certain income level anyway)"]
[null,null,"Roth IRA, Traditional IRA, deduction of capital losses"]
[]
[]
[]
[null,"Technical notes"]
[null,"Medicare wages are not affected by retirement contributions, so AGI is not precise for additional Medicare tax "]
[null,"Capital loss carryforwards are cut in half when filing separate, but if spouses own a joint account they might be able to each claim half of this"]
[null,"QBI for spouses below the phaseout threshhold can be lower for MFS if one spouse earns exclusively W-2 income and one spouse is exclusively self-employed"]
[null,"A higher share of Social Security income might be taxed if you file married filing separate, but it's likely a modest impact for most"]
[null,"This sheet estiamtes some of the most commom impacts of filing separate, but not all"]

{"sheet":"net worth calculator","index":4,"n_rows":53,"n_cols":22,"rows_kept":53,"cut":false,"hidden":false,"merged":[[0,13,0,14],[1,12,1,14],[2,12,4,14],[6,12,8,14],[9,9,10,9],[9,10,10,10]]}
["Year","Income unadjusted for loan payments",{"$f":"CONCATENATE(\"Amount to loans under the \"&K4&\" Plan\")","v":"Amount to loans under the SAVE Plan"},"Annual amount contributed to Retirement, Investments, Home + Business Equity","Hypothetical Portfolio (grows from column D contributions)",{"$f":"CONCATENATE(\"Approximate Loan Amount under the \"&K4&\" plan\")","v":"Approximate Loan Amount under the SAVE plan"},"Hypothetical Net Worth","Potential Income from investments  (using 4% rule)",null,"Your Savings Rate \n(% of your income going to investing and paying loans)",0.15,null,null,"Boxes with these colors, feel free to change the inputs",null,null,null,null,"Family Size","Federal Poverty Line","150% of poverty line for discretionary income calculation","225% of poverty line for discretionary income calculation"]
[2024,{"$f":"SUM(Inputs!J3:K3)","v":103000},{"$f":"IFERROR(IF(F2=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW2=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW2,12*VLOOKUP('net worth calculator'!A2,Calculations!A1:X32,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":1719.5},{"$f":"B2*$K$1-C2","v":13730.5},{"$f":"D2+K8","v":13730.5},{"$f":"IF($K$4=\"refinancing\",Calculations!AE2,IF($K$6<=A2,0,IF($K$4=\"save\",Calculations!AD2,IF($K$4=\"paye / new ibr\",Calculations!AC2,IF($K$4=\"old repaye\",Calculations!AA2,IF($K$4=\"old ibr\",Calculations!AB2,0))))))","v":100000},{"$f":"E2-F2","v":-86269.5},{"$f":"E2*0.04","v":549.22},null,"User's Investment Return Assumption",0.05,null,"*You can change grey boxes on left",null,null,null,null,null,1,14580,21870,32805]
[2025,{"$f":"SUM(Inputs!J4:K4)","v":106090},{"$f":"IFERROR(IF(F3=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW3=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW3,12*VLOOKUP('net worth calculator'!A3,Calculations!A2:X33,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":1771.085},14142.415000000001,{"$f":"E2*(1+$K$2)+D3-IF($K$4=\"refinancing\",0,IF($K$5=\"yes\",0,IF(A3=$K$6,$K$7,0)))","v":28559.440000000002},{"$f":"IF($K$4=\"refinancing\",Calculations!AE3,IF($K$6<=A3,0,IF($K$4=\"save\",Calculations!AD3,IF($K$4=\"paye / new ibr\",Calculations!AC3,IF($K$4=\"old repaye\",Calculations!AA3,IF($K$4=\"old ibr\",Calculations!AB3,0))))))","v":100000},-71440.56,1142.3776,null,"What's your annual spending?",50000,null,"© 2016 - 2023 Student Loan Planner, for personal, not commercial use except by permission, hypothetical scenario, not investment advice",null,null,null,null,null,2,19720,29580,44370]
[2026,{"$f":"SUM(Inputs!J5:K5)","v":109272.7},{"$f":"IFERROR(IF(F4=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW4=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW4,12*VLOOKUP('net worth calculator'!A4,Calculations!A3:X34,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":1824.2175500000005},14566.687449999998,44554.099450000002,{"$f":"IF($K$4=\"refinancing\",Calculations!AE4,IF($K$6<=A4,0,IF($K$4=\"save\",Calculations!AD4,IF($K$4=\"paye / new ibr\",Calculations!AC4,IF($K$4=\"old repaye\",Calculations!AA4,IF($K$4=\"old ibr\",Calculations!AB4,0))))))","v":100000},-55445.900549999998,1782.163978,null,"What payment plan are you using? (Dropdown)","SAVE",null,null,null,null,null,null,null,3,24860,37290,55935]
[2027,{"$f":"SUM(Inputs!J6:K6)","v":112550.88099999999},{"$f":"IFERROR(IF(F5=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW5=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW5,12*VLOOKUP('net worth calculator'!A5,Calculations!A4:X35,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":1878.9440764999999},15003.688073499998,61785.492496000006,{"$f":"IF($K$4=\"refinancing\",Calculations!AE5,IF($K$6<=A5,0,IF($K$4=\"save\",Calculations!AD5,IF($K$4=\"paye / new ibr\",Calculations!AC5,IF($K$4=\"old repaye\",Calculations!AA5,IF($K$4=\"old ibr\",Calculations!AB5,0))))))","v":100000},-38214.507503999994,2471.4196998400002,null,"Are you using PSLF?","no",null,null,null,null,null,null,null,4,30000,45000,67500]
[2028,{"$f":"SUM(Inputs!J7:K7)","v":115927.40742999999},{"$f":"IFERROR(IF(F6=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW6=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW6,12*VLOOKUP('net worth calculator'!A6,Calculations!A5:X36,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":1935.3123987949998},15453.798715704999,80328.565836505004,{"$f":"IF($K$4=\"refinancing\",Calculations!AE6,IF($K$6<=A6,0,IF($K$4=\"save\",Calculations!AD6,IF($K$4=\"paye / new ibr\",Calculations!AC6,IF($K$4=\"old repaye\",Calculations!AA6,IF($K$4=\"old ibr\",Calculations!AB6,0))))))","v":100000},-19671.434163494996,3213.1426334602002,null,"Year forgiveness or full repayment happens",{"$f":"IF(K4=\"refinancing\",'Main page'!G8,IF(K5=\"yes\",'Main page'!G7,IF(K4=\"old repaye\",'Main page'!G2,IF(K4=\"paye / new ibr\",'Main page'!G4,IF(K4=\"save\",'Main page'!G5,IF(K4=\"old ibr\",'Main page'!G3))))))","v":2049},null,null,null,null,null,null,null,5,35140,52710,79065]
[2029,{"$f":"SUM(Inputs!J8:K8)","v":119405.2296529},{"$f":"IFERROR(IF(F7=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW7=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW7,12*VLOOKUP('net worth calculator'!A7,Calculations!A6:X37,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":1993.3717707588498},15917.412677176149,100262.40680550641,{"$f":"IF($K$4=\"refinancing\",Calculations!AE7,IF($K$6<=A7,0,IF($K$4=\"save\",Calculations!AD7,IF($K$4=\"paye / new ibr\",Calculations!AC7,IF($K$4=\"old repaye\",Calculations!AA7,IF($K$4=\"old ibr\",Calculations!AB7,0))))))","v":100000},262.40680550641264,4010.4962722202567,null,"Tax Bomb from 'Main page' column D \n(0 if PSLF or refinancing)",{"$f":"IF(K4=\"refinancing\",0,IF(K5=\"yes\",0,IF(K4=\"save\",'Main page'!D5,IF(K4=\"paye / new ibr\",'Main page'!D4,IF(K4=\"old repaye\",'Main page'!D2,IF(K4=\"old ibr\",'Main page'!D3))))))","v":40000},null,"Disclaimer: this is for educational and personal use only. It does not constitute investment advice. Consult a licensed fiduciary advisor for personalized advice",null,null,null,null,null,6,40280,60420,90630]
[2030,{"$f":"SUM(Inputs!J9:K9)","v":122987.386542487},{"$f":"IFERROR(IF(F8=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW8=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW8,12*VLOOKUP('net worth calculator'!A8,Calculations!A7:X38,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":2053.172923881616},16394.935057491435,121670.46220327317,{"$f":"IF($K$4=\"refinancing\",Calculations!AE8,IF($K$6<=A8,0,IF($K$4=\"save\",Calculations!AD8,IF($K$4=\"paye / new ibr\",Calculations!AC8,IF($K$4=\"old repaye\",Calculations!AA8,IF($K$4=\"old ibr\",Calculations!AB8,0))))))","v":100000},21670.462203273171,4866.8184881309271,null,"What do you have in your savings + investing + retirement accounts already?",0,null,null,null,null,null,null,null,7,45420,68130,102195]
[2031,{"$f":"SUM(Inputs!J10:K10)","v":126677.00813876161},{"$f":"IFERROR(IF(F9=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW9=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW9,12*VLOOKUP('net worth calculator'!A9,Calculations!A8:X39,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":2114.768111598064},16886.783109216176,144640.768422653,{"$f":"IF($K$4=\"refinancing\",Calculations!AE9,IF($K$6<=A9,0,IF($K$4=\"save\",Calculations!AD9,IF($K$4=\"paye / new ibr\",Calculations!AC9,IF($K$4=\"old repaye\",Calculations!AA9,IF($K$4=\"old ibr\",Calculations!AB9,0))))))","v":100000},44640.768422652996,5785.6307369061196,null,null,null,null,null,null,null,null,null,null,8,50560,75840,113760]
[2032,{"$f":"SUM(Inputs!J11:K11)","v":130477.31838292447},{"$f":"IFERROR(IF(F10=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW10=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW10,12*VLOOKUP('net worth calculator'!A10,Calculations!A9:X40,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":2178.211154946006},17393.386602492665,169266.19344627831,{"$f":"IF($K$4=\"refinancing\",Calculations!AE10,IF($K$6<=A10,0,IF($K$4=\"save\",Calculations!AD10,IF($K$4=\"paye / new ibr\",Calculations!AC10,IF($K$4=\"old repaye\",Calculations!AA10,IF($K$4=\"old ibr\",Calculations!AB10,0))))))","v":100000},69266.19344627831,6770.6477378511327,null,"Hypothetical years until work becomes optional (column H and cell K3)",{"$f":"INDEX(A2:A53,MATCH(TRUE,INDEX(H2:H53>K3,0),))-YEAR(TODAY())","v":29},null,null,null,null,null,null,null,0,14580,21870]
[2033,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A11-$A$10))","v":134391.6379344122},{"$f":"IFERROR(IF(F11=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW11=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW11,12*VLOOKUP('net worth calculator'!A11,Calculations!A10:X41,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":2243.5574895943873},17915.188200567442,195644.69131915967,{"$f":"IF($K$4=\"refinancing\",Calculations!AE11,IF($K$6<=A11,0,IF($K$4=\"save\",Calculations!AD11,IF($K$4=\"paye / new ibr\",Calculations!AC11,IF($K$4=\"old repaye\",Calculations!AA11,IF($K$4=\"old ibr\",Calculations!AB11,0))))))","v":100000},95644.691319159669,7825.7876527663866]
[2034,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A12-$A$10))","v":138423.38707244457},{"$f":"IFERROR(IF(F12=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW12=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW12,12*VLOOKUP('net worth calculator'!A12,Calculations!A11:X42,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":2310.8642142822182},18452.643846584469,223879.56973170215,{"$f":"IF($K$4=\"refinancing\",Calculations!AE12,IF($K$6<=A12,0,IF($K$4=\"save\",Calculations!AD12,IF($K$4=\"paye / new ibr\",Calculations!AC12,IF($K$4=\"old repaye\",Calculations!AA12,IF($K$4=\"old ibr\",Calculations!AB12,0))))))","v":100000},123879.56973170215,8955.1827892680867,null,null,null,null,null,null,null,null,null,null,"Refinancing"]
[2035,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A13-$A$10))","v":142576.08868461789},{"$f":"IFERROR(IF(F13=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW13=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW13,12*VLOOKUP('net worth calculator'!A13,Calculations!A12:X43,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":2380.1901407106852},19006.223161981998,254079.77138026926,{"$f":"IF($K$4=\"refinancing\",Calculations!AE13,IF($K$6<=A13,0,IF($K$4=\"save\",Calculations!AD13,IF($K$4=\"paye / new ibr\",Calculations!AC13,IF($K$4=\"old repaye\",Calculations!AA13,IF($K$4=\"old ibr\",Calculations!AB13,0))))))","v":100000},154079.77138026926,10163.190855210771,null,null,null,null,null,null,null,null,null,null,"SAVE"]
[2036,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A14-$A$10))","v":146853.37134515643},{"$f":"IFERROR(IF(F14=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW14=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW14,12*VLOOKUP('net worth calculator'!A14,Calculations!A13:X44,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":2451.5958449320055},19576.409856841456,286360.16980612418,{"$f":"IF($K$4=\"refinancing\",Calculations!AE14,IF($K$6<=A14,0,IF($K$4=\"save\",Calculations!AD14,IF($K$4=\"paye / new ibr\",Calculations!AC14,IF($K$4=\"old repaye\",Calculations!AA14,IF($K$4=\"old ibr\",Calculations!AB14,0))))))","v":100000},186360.16980612418,11454.406792244967,null,"*Note: scroll down to see numbers over time",null,null,null,null,null,null,null,null,"PAYE / New IBR"]
[2037,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A15-$A$10))","v":151258.97248551113},{"$f":"IFERROR(IF(F15=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW15=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW15,12*VLOOKUP('net worth calculator'!A15,Calculations!A14:X45,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":2525.1437202799661},20163.702152546699,320841.88044897711,{"$f":"IF($K$4=\"refinancing\",Calculations!AE15,IF($K$6<=A15,0,IF($K$4=\"save\",Calculations!AD15,IF($K$4=\"paye / new ibr\",Calculations!AC15,IF($K$4=\"old repaye\",Calculations!AA15,IF($K$4=\"old ibr\",Calculations!AB15,0))))))","v":100000},220841.88044897711,12833.675217959084,null,null,null,null,null,null,null,null,null,null,"Old REPAYE"]
[2038,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A16-$A$10))","v":155796.74166007646},{"$f":"IFERROR(IF(F16=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW16=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW16,12*VLOOKUP('net worth calculator'!A16,Calculations!A15:X46,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":2600.8980318883646},20768.6132171231,357652.58768854907,{"$f":"IF($K$4=\"refinancing\",Calculations!AE16,IF($K$6<=A16,0,IF($K$4=\"save\",Calculations!AD16,IF($K$4=\"paye / new ibr\",Calculations!AC16,IF($K$4=\"old repaye\",Calculations!AA16,IF($K$4=\"old ibr\",Calculations!AB16,0))))))","v":100000},257652.58768854907,14306.103507541964,null,null,null,null,null,null,null,null,null,null,"Old IBR"]
[2039,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A17-$A$10))","v":160470.64390987877},{"$f":"IFERROR(IF(F17=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW17=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW17,12*VLOOKUP('net worth calculator'!A17,Calculations!A16:X47,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":2678.9249728450154},21391.671613636798,396926.8886866133,{"$f":"IF($K$4=\"refinancing\",Calculations!AE17,IF($K$6<=A17,0,IF($K$4=\"save\",Calculations!AD17,IF($K$4=\"paye / new ibr\",Calculations!AC17,IF($K$4=\"old repaye\",Calculations!AA17,IF($K$4=\"old ibr\",Calculations!AB17,0))))))","v":100000},296926.8886866133,15877.075547464532,null,null,null,null,null,null,null,null,null,null,"yes"]
[2040,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A18-$A$10))","v":165284.76322717511},{"$f":"IFERROR(IF(F18=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW18=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW18,12*VLOOKUP('net worth calculator'!A18,Calculations!A17:X48,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":2759.2927220303677},22033.421762045899,438806.65488298988,{"$f":"IF($K$4=\"refinancing\",Calculations!AE18,IF($K$6<=A18,0,IF($K$4=\"save\",Calculations!AD18,IF($K$4=\"paye / new ibr\",Calculations!AC18,IF($K$4=\"old repaye\",Calculations!AA18,IF($K$4=\"old ibr\",Calculations!AB18,0))))))","v":100000},338806.65488298988,17552.266195319597,null,null,null,null,null,null,null,null,null,null,"no"]
[2041,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A19-$A$10))","v":170243.30612399036},{"$f":"IFERROR(IF(F19=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW19=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW19,12*VLOOKUP('net worth calculator'!A19,Calculations!A18:X49,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":2842.071503691277},22694.424414907277,483441.41204204666,{"$f":"IF($K$4=\"refinancing\",Calculations!AE19,IF($K$6<=A19,0,IF($K$4=\"save\",Calculations!AD19,IF($K$4=\"paye / new ibr\",Calculations!AC19,IF($K$4=\"old repaye\",Calculations!AA19,IF($K$4=\"old ibr\",Calculations!AB19,0))))))","v":100000},383441.41204204666,19337.656481681868]
[2042,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A20-$A$10))","v":175350.60530771007},{"$f":"IFERROR(IF(F20=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW20=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW20,12*VLOOKUP('net worth calculator'!A20,Calculations!A19:X50,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":2927.3336488020159},23375.257147354496,530988.73979150353,{"$f":"IF($K$4=\"refinancing\",Calculations!AE20,IF($K$6<=A20,0,IF($K$4=\"save\",Calculations!AD20,IF($K$4=\"paye / new ibr\",Calculations!AC20,IF($K$4=\"old repaye\",Calculations!AA20,IF($K$4=\"old ibr\",Calculations!AB20,0))))))","v":100000},430988.73979150353,21239.549591660143]
[2043,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A21-$A$10))","v":180611.12346694138},{"$f":"IFERROR(IF(F21=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW21=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW21,12*VLOOKUP('net worth calculator'!A21,Calculations!A20:X51,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":3015.153658266076},24076.514861775129,581614.69164285378,{"$f":"IF($K$4=\"refinancing\",Calculations!AE21,IF($K$6<=A21,0,IF($K$4=\"save\",Calculations!AD21,IF($K$4=\"paye / new ibr\",Calculations!AC21,IF($K$4=\"old repaye\",Calculations!AA21,IF($K$4=\"old ibr\",Calculations!AB21,0))))))","v":100000},481614.69164285378,23264.587665714153]
[2044,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A22-$A$10))","v":186029.45717094958},{"$f":"IFERROR(IF(F22=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW22=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW22,12*VLOOKUP('net worth calculator'!A22,Calculations!A21:X52,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":3105.6082680140598},24798.810307628377,635494.23653262481,{"$f":"IF($K$4=\"refinancing\",Calculations!AE22,IF($K$6<=A22,0,IF($K$4=\"save\",Calculations!AD22,IF($K$4=\"paye / new ibr\",Calculations!AC22,IF($K$4=\"old repaye\",Calculations!AA22,IF($K$4=\"old ibr\",Calculations!AB22,0))))))","v":100000},535494.23653262481,25419.769461304993]
[2045,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A23-$A$10))","v":191610.34088607808},{"$f":"IFERROR(IF(F23=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW23=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW23,12*VLOOKUP('net worth calculator'!A23,Calculations!A22:X53,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":3198.7765160544786},25542.774616857234,692811.7229761132,{"$f":"IF($K$4=\"refinancing\",Calculations!AE23,IF($K$6<=A23,0,IF($K$4=\"save\",Calculations!AD23,IF($K$4=\"paye / new ibr\",Calculations!AC23,IF($K$4=\"old repaye\",Calculations!AA23,IF($K$4=\"old ibr\",Calculations!AB23,0))))))","v":100000},{"$f":"IFERROR(E23-F23,E23)","v":592811.7229761132},27712.468919044528]
[2046,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A24-$A$10))","v":197358.65111266045},{"$f":"IFERROR(IF(F24=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW24=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW24,12*VLOOKUP('net worth calculator'!A24,Calculations!A23:X54,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":3294.7398115361138},26309.057855362953,753761.36698028189,{"$f":"IF($K$4=\"refinancing\",Calculations!AE24,IF($K$6<=A24,0,IF($K$4=\"save\",Calculations!AD24,IF($K$4=\"paye / new ibr\",Calculations!AC24,IF($K$4=\"old repaye\",Calculations!AA24,IF($K$4=\"old ibr\",Calculations!AB24,0))))))","v":100000},653761.36698028189,30150.454679211278]
[2047,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A25-$A$10))","v":203279.41064604025},{"$f":"IFERROR(IF(F25=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW25=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW25,12*VLOOKUP('net worth calculator'!A25,Calculations!A24:X55,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":3393.5820058821973},27098.329591023838,818547.7649203199,{"$f":"IF($K$4=\"refinancing\",Calculations!AE25,IF($K$6<=A25,0,IF($K$4=\"save\",Calculations!AD25,IF($K$4=\"paye / new ibr\",Calculations!AC25,IF($K$4=\"old repaye\",Calculations!AA25,IF($K$4=\"old ibr\",Calculations!AB25,0))))))","v":100000},718547.7649203199,32741.910596812795]
[2048,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A26-$A$10))","v":209377.79296542142},{"$f":"IFERROR(IF(F26=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW26=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW26,12*VLOOKUP('net worth calculator'!A26,Calculations!A25:X56,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":3495.3894660586657},27911.279478754546,887386.43264509039,{"$f":"IF($K$4=\"refinancing\",Calculations!AE26,IF($K$6<=A26,0,IF($K$4=\"save\",Calculations!AD26,IF($K$4=\"paye / new ibr\",Calculations!AC26,IF($K$4=\"old repaye\",Calculations!AA26,IF($K$4=\"old ibr\",Calculations!AB26,0))))))","v":100000},787386.43264509039,35495.457305803619]
[2049,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A27-$A$10))","v":215659.12675438408},{"$f":"IFERROR(IF(F27=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW27=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW27,12*VLOOKUP('net worth calculator'!A27,Calculations!A26:X57,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},32348.869013157611,924104.62329050247,{"$f":"IF($K$4=\"refinancing\",Calculations!AE27,IF($K$6<=A27,0,IF($K$4=\"save\",Calculations!AD27,IF($K$4=\"paye / new ibr\",Calculations!AC27,IF($K$4=\"old repaye\",Calculations!AA27,IF($K$4=\"old ibr\",Calculations!AB27,0))))))","v":0},924104.62329050247,36964.184931620097]
[2050,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A28-$A$10))","v":222128.90055701559},{"$f":"IFERROR(IF(F28=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW28=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW28,12*VLOOKUP('net worth calculator'!A28,Calculations!A27:X58,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},33319.335083552338,1003629.1895385799,{"$f":"IF($K$4=\"refinancing\",Calculations!AE28,IF($K$6<=A28,0,IF($K$4=\"save\",Calculations!AD28,IF($K$4=\"paye / new ibr\",Calculations!AC28,IF($K$4=\"old repaye\",Calculations!AA28,IF($K$4=\"old ibr\",Calculations!AB28,0))))))","v":0},1003629.1895385799,40145.167581543195]
[2051,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A29-$A$10))","v":228792.76757372607},{"$f":"IFERROR(IF(F29=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW29=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW29,12*VLOOKUP('net worth calculator'!A29,Calculations!A28:X59,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},34318.915136058909,1088129.5641515676,{"$f":"IF($K$4=\"refinancing\",Calculations!AE29,IF($K$6<=A29,0,IF($K$4=\"save\",Calculations!AD29,IF($K$4=\"paye / new ibr\",Calculations!AC29,IF($K$4=\"old repaye\",Calculations!AA29,IF($K$4=\"old ibr\",Calculations!AB29,0))))))","v":0},1088129.5641515676,43525.182566062707]
[2052,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A30-$A$10))","v":235656.55060093783},{"$f":"IFERROR(IF(F30=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW30=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW30,12*VLOOKUP('net worth calculator'!A30,Calculations!A29:X60,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},35348.482590140673,1177884.5249492868,{"$f":"IF($K$4=\"refinancing\",Calculations!AE30,IF($K$6<=A30,0,IF($K$4=\"save\",Calculations!AD30,IF($K$4=\"paye / new ibr\",Calculations!AC30,IF($K$4=\"old repaye\",Calculations!AA30,IF($K$4=\"old ibr\",Calculations!AB30,0))))))","v":0},1177884.5249492868,47115.380997971472]
[2053,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A31-$A$10))","v":242726.24711896596},{"$f":"IFERROR(IF(F31=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW31=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW31,12*VLOOKUP('net worth calculator'!A31,Calculations!A30:X61,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},36408.93706784489,1273187.688264596,{"$f":"IF($K$4=\"refinancing\",Calculations!AE31,IF($K$6<=A31,0,IF($K$4=\"save\",Calculations!AD31,IF($K$4=\"paye / new ibr\",Calculations!AC31,IF($K$4=\"old repaye\",Calculations!AA31,IF($K$4=\"old ibr\",Calculations!AB31,0))))))","v":0},1273187.688264596,50927.50753058384]
[2054,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A32-$A$10))","v":250008.03453253495},{"$f":"IFERROR(IF(F32=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW32=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW32,12*VLOOKUP('net worth calculator'!A32,Calculations!A31:X62,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},37501.205179880242,1374348.277857706,{"$f":"IF($K$4=\"refinancing\",Calculations!AE32,IF($K$6<=A32,0,IF($K$4=\"save\",Calculations!AD32,IF($K$4=\"paye / new ibr\",Calculations!AC32,IF($K$4=\"old repaye\",Calculations!AA32,IF($K$4=\"old ibr\",Calculations!AB32,0))))))","v":0},1374348.277857706,54973.931114308238]
[2055,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A33-$A$10))","v":257508.27556851102},{"$f":"IFERROR(IF(F33=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW33=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW33,12*VLOOKUP('net worth calculator'!A33,Calculations!A32:X63,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},38626.241335276653,1481691.9330858681,{"$f":"IF($K$4=\"refinancing\",Calculations!AE33,IF($K$6<=A33,0,IF($K$4=\"save\",Calculations!AD33,IF($K$4=\"paye / new ibr\",Calculations!AC33,IF($K$4=\"old repaye\",Calculations!AA33,IF($K$4=\"old ibr\",Calculations!AB33,0))))))","v":0},1481691.9330858681,59267.677323434727]
[2056,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A34-$A$10))","v":265233.5238355663},{"$f":"IFERROR(IF(F34=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW34=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW34,12*VLOOKUP('net worth calculator'!A34,Calculations!A33:X64,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},39785.028575334945,1595561.5583154964,{"$f":"IF($K$4=\"refinancing\",Calculations!AE34,IF($K$6<=A34,0,IF($K$4=\"save\",Calculations!AD34,IF($K$4=\"paye / new ibr\",Calculations!AC34,IF($K$4=\"old repaye\",Calculations!AA34,IF($K$4=\"old ibr\",Calculations!AB34,0))))))","v":0},1595561.5583154964,63822.462332619856]
[2057,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A35-$A$10))","v":273190.52955063328},{"$f":"IFERROR(IF(F35=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW35=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW35,12*VLOOKUP('net worth calculator'!A35,Calculations!A34:X65,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},40978.57943259499,1716318.2156638664,{"$f":"IF($K$4=\"refinancing\",Calculations!AE35,IF($K$6<=A35,0,IF($K$4=\"save\",Calculations!AD35,IF($K$4=\"paye / new ibr\",Calculations!AC35,IF($K$4=\"old repaye\",Calculations!AA35,IF($K$4=\"old ibr\",Calculations!AB35,0))))))","v":0},1716318.2156638664,68652.728626554657]
[2058,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A36-$A$10))","v":281386.24543715233},{"$f":"IFERROR(IF(F36=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW36=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW36,12*VLOOKUP('net worth calculator'!A36,Calculations!A35:X66,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},42207.936815572852,1844342.0632626326,{"$f":"IF($K$4=\"refinancing\",Calculations!AE36,IF($K$6<=A36,0,IF($K$4=\"save\",Calculations!AD36,IF($K$4=\"paye / new ibr\",Calculations!AC36,IF($K$4=\"old repaye\",Calculations!AA36,IF($K$4=\"old ibr\",Calculations!AB36,0))))))","v":0},1844342.0632626326,73773.682530505306]
[2059,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A37-$A$10))","v":289827.83280026686},{"$f":"IFERROR(IF(F37=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW37=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW37,12*VLOOKUP('net worth calculator'!A37,Calculations!A36:X67,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},43474.17492004003,1980033.3413458043,{"$f":"IF($K$4=\"refinancing\",Calculations!AE37,IF($K$6<=A37,0,IF($K$4=\"save\",Calculations!AD37,IF($K$4=\"paye / new ibr\",Calculations!AC37,IF($K$4=\"old repaye\",Calculations!AA37,IF($K$4=\"old ibr\",Calculations!AB37,0))))))","v":0},1980033.3413458043,79201.333653832175]
[2060,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A38-$A$10))","v":298522.66778427485},{"$f":"IFERROR(IF(F38=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW38=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW38,12*VLOOKUP('net worth calculator'!A38,Calculations!A37:X68,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},44778.400167641223,2123813.4085807358,{"$f":"IF($K$4=\"refinancing\",Calculations!AE38,IF($K$6<=A38,0,IF($K$4=\"save\",Calculations!AD38,IF($K$4=\"paye / new ibr\",Calculations!AC38,IF($K$4=\"old repaye\",Calculations!AA38,IF($K$4=\"old ibr\",Calculations!AB38,0))))))","v":0},2123813.4085807358,84952.53634322944]
[2061,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A39-$A$10))","v":307478.34781780309},{"$f":"IFERROR(IF(F39=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW39=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW39,12*VLOOKUP('net worth calculator'!A39,Calculations!A38:X69,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},46121.752172670465,2276125.8311824431,{"$f":"IF($K$4=\"refinancing\",Calculations!AE39,IF($K$6<=A39,0,IF($K$4=\"save\",Calculations!AD39,IF($K$4=\"paye / new ibr\",Calculations!AC39,IF($K$4=\"old repaye\",Calculations!AA39,IF($K$4=\"old ibr\",Calculations!AB39,0))))))","v":0},2276125.8311824431,91045.033247297732]
[2062,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A40-$A$10))","v":316702.69825233717},{"$f":"IFERROR(IF(F40=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW40=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW40,12*VLOOKUP('net worth calculator'!A40,Calculations!A39:X70,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},47505.404737850571,2437437.5274794158,{"$f":"IF($K$4=\"refinancing\",Calculations!AE40,IF($K$6<=A40,0,IF($K$4=\"save\",Calculations!AD40,IF($K$4=\"paye / new ibr\",Calculations!AC40,IF($K$4=\"old repaye\",Calculations!AA40,IF($K$4=\"old ibr\",Calculations!AB40,0))))))","v":0},2437437.5274794158,97497.501099176632]
[2063,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A41-$A$10))","v":326203.77919990732},{"$f":"IFERROR(IF(F41=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW41=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW41,12*VLOOKUP('net worth calculator'!A41,Calculations!A40:X71,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},48930.566879986094,2608239.970733373,{"$f":"IF($K$4=\"refinancing\",Calculations!AE41,IF($K$6<=A41,0,IF($K$4=\"save\",Calculations!AD41,IF($K$4=\"paye / new ibr\",Calculations!AC41,IF($K$4=\"old repaye\",Calculations!AA41,IF($K$4=\"old ibr\",Calculations!AB41,0))))))","v":0},2608239.970733373,104329.59882933492]
[2064,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A42-$A$10))","v":335989.89257590449},{"$f":"IFERROR(IF(F42=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW42=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW42,12*VLOOKUP('net worth calculator'!A42,Calculations!A41:X72,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},50398.483886385671,2789050.4531564275,{"$f":"IF($K$4=\"refinancing\",Calculations!AE42,IF($K$6<=A42,0,IF($K$4=\"save\",Calculations!AD42,IF($K$4=\"paye / new ibr\",Calculations!AC42,IF($K$4=\"old repaye\",Calculations!AA42,IF($K$4=\"old ibr\",Calculations!AB42,0))))))","v":0},2789050.4531564275,111562.0181262571]
[2065,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A43-$A$10))","v":346069.58935318165},{"$f":"IFERROR(IF(F43=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW43=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW43,12*VLOOKUP('net worth calculator'!A43,Calculations!A42:X73,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},51910.438402977248,2980413.4142172262,{"$f":"IF($K$4=\"refinancing\",Calculations!AE43,IF($K$6<=A43,0,IF($K$4=\"save\",Calculations!AD43,IF($K$4=\"paye / new ibr\",Calculations!AC43,IF($K$4=\"old repaye\",Calculations!AA43,IF($K$4=\"old ibr\",Calculations!AB43,0))))))","v":0},2980413.4142172262,119216.53656868904]
[2066,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A44-$A$10))","v":356451.67703377706},{"$f":"IFERROR(IF(F44=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW44=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW44,12*VLOOKUP('net worth calculator'!A44,Calculations!A43:X74,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},53467.751555066556,3182901.836483154,{"$f":"IF($K$4=\"refinancing\",Calculations!AE44,IF($K$6<=A44,0,IF($K$4=\"save\",Calculations!AD44,IF($K$4=\"paye / new ibr\",Calculations!AC44,IF($K$4=\"old repaye\",Calculations!AA44,IF($K$4=\"old ibr\",Calculations!AB44,0))))))","v":0},3182901.836483154,127316.07345932616]
[2067,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A45-$A$10))","v":367145.22734479042},{"$f":"IFERROR(IF(F45=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW45=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW45,12*VLOOKUP('net worth calculator'!A45,Calculations!A44:X75,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},55071.784101718564,3397118.7124090302,{"$f":"IF($K$4=\"refinancing\",Calculations!AE45,IF($K$6<=A45,0,IF($K$4=\"save\",Calculations!AD45,IF($K$4=\"paye / new ibr\",Calculations!AC45,IF($K$4=\"old repaye\",Calculations!AA45,IF($K$4=\"old ibr\",Calculations!AB45,0))))))","v":0},3397118.7124090302,135884.74849636122]
[2068,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A46-$A$10))","v":378159.58416513412},{"$f":"IFERROR(IF(F46=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW46=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW46,12*VLOOKUP('net worth calculator'!A46,Calculations!A45:X76,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},56723.937624770115,3623698.5856542522,{"$f":"IF($K$4=\"refinancing\",Calculations!AE46,IF($K$6<=A46,0,IF($K$4=\"save\",Calculations!AD46,IF($K$4=\"paye / new ibr\",Calculations!AC46,IF($K$4=\"old repaye\",Calculations!AA46,IF($K$4=\"old ibr\",Calculations!AB46,0))))))","v":0},3623698.5856542522,144947.9434261701]
[2069,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A47-$A$10))","v":389504.37169008807},{"$f":"IFERROR(IF(F47=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW47=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW47,12*VLOOKUP('net worth calculator'!A47,Calculations!A46:X77,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},58425.655753513209,3863309.1706904783,{"$f":"IF($K$4=\"refinancing\",Calculations!AE47,IF($K$6<=A47,0,IF($K$4=\"save\",Calculations!AD47,IF($K$4=\"paye / new ibr\",Calculations!AC47,IF($K$4=\"old repaye\",Calculations!AA47,IF($K$4=\"old ibr\",Calculations!AB47,0))))))","v":0},3863309.1706904783,154532.36682761915]
[2070,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A48-$A$10))","v":401189.50284079072},{"$f":"IFERROR(IF(F48=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW48=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW48,12*VLOOKUP('net worth calculator'!A48,Calculations!A47:X78,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},60178.425426118607,4116653.0546511211,{"$f":"IF($K$4=\"refinancing\",Calculations!AE48,IF($K$6<=A48,0,IF($K$4=\"save\",Calculations!AD48,IF($K$4=\"paye / new ibr\",Calculations!AC48,IF($K$4=\"old repaye\",Calculations!AA48,IF($K$4=\"old ibr\",Calculations!AB48,0))))))","v":0},4116653.0546511211,164666.12218604484]
[2071,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A49-$A$10))","v":413225.18792601448},{"$f":"IFERROR(IF(F49=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW49=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW49,12*VLOOKUP('net worth calculator'!A49,Calculations!A48:X79,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},61983.778188902172,4384469.4855725793,{"$f":"IF($K$4=\"refinancing\",Calculations!AE49,IF($K$6<=A49,0,IF($K$4=\"save\",Calculations!AD49,IF($K$4=\"paye / new ibr\",Calculations!AC49,IF($K$4=\"old repaye\",Calculations!AA49,IF($K$4=\"old ibr\",Calculations!AB49,0))))))","v":0},4384469.4855725793,175378.77942290317]
[2072,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A50-$A$10))","v":425621.94356379483},{"$f":"IFERROR(IF(F50=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW50=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW50,12*VLOOKUP('net worth calculator'!A50,Calculations!A49:X80,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},63843.291534569224,4667536.2513857773,{"$f":"IF($K$4=\"refinancing\",Calculations!AE50,IF($K$6<=A50,0,IF($K$4=\"save\",Calculations!AD50,IF($K$4=\"paye / new ibr\",Calculations!AC50,IF($K$4=\"old repaye\",Calculations!AA50,IF($K$4=\"old ibr\",Calculations!AB50,0))))))","v":0},4667536.2513857773,186701.45005543108]
[2073,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A51-$A$10))","v":438390.60187070875},{"$f":"IFERROR(IF(F51=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW51=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW51,12*VLOOKUP('net worth calculator'!A51,Calculations!A50:X81,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},65758.59028060631,4966671.6542356731,{"$f":"IF($K$4=\"refinancing\",Calculations!AE51,IF($K$6<=A51,0,IF($K$4=\"save\",Calculations!AD51,IF($K$4=\"paye / new ibr\",Calculations!AC51,IF($K$4=\"old repaye\",Calculations!AA51,IF($K$4=\"old ibr\",Calculations!AB51,0))))))","v":0},4966671.6542356731,198666.86616942694]
[2074,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A52-$A$10))","v":451542.31992683001},{"$f":"IFERROR(IF(F52=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW52=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW52,12*VLOOKUP('net worth calculator'!A52,Calculations!A51:X82,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},67731.347989024493,5282736.5849364819,{"$f":"IF($K$4=\"refinancing\",Calculations!AE52,IF($K$6<=A52,0,IF($K$4=\"save\",Calculations!AD52,IF($K$4=\"paye / new ibr\",Calculations!AC52,IF($K$4=\"old repaye\",Calculations!AA52,IF($K$4=\"old ibr\",Calculations!AB52,0))))))","v":0},5282736.5849364819,211309.46339745927]
[2075,{"$f":"SUM(Inputs!$J$11:$K$11)*((1+Inputs!$J$12)^(A53-$A$10))","v":465088.58952463488},{"$f":"IFERROR(IF(F53=0,0,IF(AND($K$4=\"refinancing\",Calculations!AW53=\"\"),0,IF($K$4=\"refinancing\",Calculations!AW53,12*VLOOKUP('net worth calculator'!A53,Calculations!A52:X83,IF($K$4=\"save\",22,IF($K$4=\"paye / new ibr\",21,IF($K$4=\"Old REPAYE\",19,20))),FALSE)))),0)","v":0},69763.288428695232,5616636.7026120014,{"$f":"IF($K$4=\"refinancing\",Calculations!AE53,IF($K$6<=A53,0,IF($K$4=\"save\",Calculations!AD53,IF($K$4=\"paye / new ibr\",Calculations!AC53,IF($K$4=\"old repaye\",Calculations!AA53,IF($K$4=\"old ibr\",Calculations!AB53,0))))))","v":0},5616636.7026120014,224665.46810448007]