{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Client Output","T-Free Inputs","Calcs"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":3,"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":"Client Output","index":0,"n_rows":99,"n_cols":28,"rows_kept":99,"cut":false,"hidden":false,"merged":[[1,1,1,3],[1,4,1,5],[2,1,2,2]]}
[]
[null,"                Current Plan vs. Tax-Free Retirement Plan:",null,null,{"$f":"'T-Free Inputs'!C5","v":"Jamie Rossi"}]
[null,"Client Inputs/Assumptions",null,"Comparison Metrics","Current Plan","Tax-Free Plan"]
[null,"Current Age",47,"Acct Value @ Retirement (before tax)",{"$f":"Calcs!D2","v":465266.05122612609},{"$f":"'T-Free Inputs'!C3","v":390747},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5000000000000001E-2]
[null,"Retirement Age",67,"Tax Liability",{"$f":"IF(C$7=\"Qualified\",E4*C11,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0000000000000001E-3,{"$f":"AB4+0.1%","v":2.6000000000000002E-2}]
[null,"Monthly Saving Rate",1000,"After-Tax Bal @ Retirement",{"$f":"+E4-E5","v":465266.05122612609},{"$f":"F4","v":390747},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,{"$f":"AB5+0.1%","v":2.7000000000000003E-2}]
[null,"Account Type","Roth","Income Drawdown Rate",4.0000000000000015E-2,{"$f":"F8/F6","v":0.11565539850593863},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999999E-2,2.8000000000000004E-2]
[null,"Match (if applicable)",0,"Annual Income Draw (After-Tax)",{"$f":"IF(C7=\"taxable\",(E6*E7)-Calcs!F2,(E6*E7))","v":18610.642049045051},{"$f":"'T-Free Inputs'!C4","v":45192},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,2.9000000000000005E-2]
[null,"Inflate Contributions?",1.4999999999999999E-2,"Comparison Summary","Favored Plan","Advantage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000001E-2,3.0000000000000006E-2]
[null,"Growth Rate (Accumulation)",6.500000000000003E-2,"Annual After-Tax Income Advantage",{"$f":"IF(F8>E8,\"Tax-Free\",\"Current\")","v":"Tax-Free"},{"$f":"F8-E8","v":26581.357950954949},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,3.1000000000000007E-2]
[null,"Tax Rate",0.2,"Income Advantage Multiple (percent)",{"$f":"E10","v":"Tax-Free"},{"$f":"F8/E8","v":2.4282880666290012},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5000000000000003E-2,3.2000000000000008E-2]
[null,"Fee/Commission Drain",1.4999999999999999E-2,"Lifestyle Advantage (to age 90)",{"$f":"E11","v":"Tax-Free"},{"$f":"F10*(90-C5)","v":611371.23287196388},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,3.3000000000000008E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4999999999999998E-2,3.4000000000000009E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,3.500000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6000000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7000000000000012E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8000000000000013E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9000000000000014E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0000000000000015E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1000000000000016E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2000000000000016E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3000000000000017E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4000000000000018E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5000000000000019E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.600000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7000000000000021E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8000000000000022E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9000000000000023E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0000000000000024E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1000000000000024E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2000000000000025E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3000000000000026E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4000000000000027E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5000000000000028E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6000000000000029E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.700000000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8000000000000031E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9000000000000032E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0000000000000032E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1000000000000033E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Qualified",null,null,null,null,null,null,null,null,null,null,null,null,null,6.2000000000000034E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable",null,null,null,null,null,null,null,null,null,null,null,null,null,6.3000000000000028E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Roth",null,null,null,null,null,null,null,null,null,null,null,null,null,6.4000000000000029E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.500000000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6000000000000031E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7000000000000032E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8000000000000033E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9000000000000034E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0000000000000034E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1000000000000035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2000000000000036E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3000000000000037E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4000000000000038E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5000000000000039E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.600000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7000000000000041E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8000000000000042E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9000000000000042E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0000000000000043E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1000000000000044E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2000000000000045E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3000000000000046E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4000000000000047E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5000000000000048E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6000000000000049E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.700000000000005E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.800000000000005E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9000000000000051E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0000000000000052E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB69+0.1%","v":9.1000000000000053E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2000000000000054E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3000000000000055E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4000000000000056E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5000000000000057E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6000000000000058E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7000000000000058E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8000000000000059E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.900000000000006E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10000000000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10100000000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10200000000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10300000000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10400000000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10500000000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10600000000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10700000000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10800000000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10900000000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11000000000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11100000000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11200000000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11300000000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11400000000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11500000000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11600000000000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11700000000000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11800000000000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11900000000000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12000000000000008]

{"sheet":"T-Free Inputs","index":1,"n_rows":5,"n_cols":3,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Values from IUL Illustration","Dollar Value"]
[null,"Accumulation Value - Year before Income Starts",390747]
[null,"Annual Income Draw",45192]
[null,"Client Name","Jamie Rossi"]

{"sheet":"Calcs","index":2,"n_rows":605,"n_cols":11,"rows_kept":605,"cut":false,"hidden":false,"merged":[]}
[null,null,"Match Ratio",{"$f":"'Client Output'!C8/'Client Output'!C6","v":0},"Earnings","Taxes"]
[null,null,"Bal @Retire",{"$f":"LOOKUP((('Client Output'!C5-'Client Output'!C4)*12),Calcs!C6:C605,K6:K605)","v":465266.05122612609},{"$f":"D2*('Client Output'!C10/12)","v":2520.1911108081845},{"$f":"(E2)*('Client Output'!C11)","v":504.0382221616369}]
[]
[]
[null,null,"Month","Beg Bal","Adds","Match","Earn Bal","Earnings","Fees","Taxes","End Bal"]
[null,0,1,0,{"$f":"'Client Output'!C$6","v":1000},{"$f":"E6*D$1","v":0},{"$f":"D6+E6+F6","v":1000},{"$f":"G6*('Client Output'!C$10/12)","v":5.4166666666666696},{"$f":"-(G6+H6)*('Client Output'!C$12/12)","v":-1.2567708333333334},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H6+I6)*'Client Output'!C$11,0)","v":0},{"$f":"G6+H6+I6+J6","v":1004.1598958333333}]
[null,null,{"$f":"C6+1","v":2},{"$f":"K6","v":1004.1598958333333},{"$f":"'Client Output'!C$6","v":1000},{"$f":"E7*D$1","v":0},{"$f":"D7+E7+F7","v":2004.1598958333334},{"$f":"G7*('Client Output'!C$10/12)","v":10.855866102430561},{"$f":"-(G7+H7)*('Client Output'!C$12/12)","v":-2.5187697024197049},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H7+I7)*'Client Output'!C$11,0)","v":0},{"$f":"G7+H7+I7+J7","v":2012.4969922333444}]
[null,null,{"$f":"C7+1","v":3},{"$f":"K7","v":2012.4969922333444},{"$f":"'Client Output'!C$6","v":1000},0,{"$f":"D8+E8+F8","v":3012.4969922333444},{"$f":"G8*('Client Output'!C$10/12)","v":16.317692041263957},{"$f":"-(G8+H8)*('Client Output'!C$12/12)","v":-3.7860183553432605},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H8+I8)*'Client Output'!C$11,0)","v":0},{"$f":"G8+H8+I8+J8","v":3025.0286659192648}]
[null,null,4,3025.0286659192648,{"$f":"'Client Output'!C$6","v":1000},0,4025.0286659192648,{"$f":"G9*('Client Output'!C$10/12)","v":21.802238607062694},{"$f":"-(G9+H9)*('Client Output'!C$12/12)","v":-5.0585386306579094},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H9+I9)*'Client Output'!C$11,0)","v":0},4041.7723658956697]
[null,null,5,4041.7723658956697,{"$f":"'Client Output'!C$6","v":1000},0,5041.7723658956693,{"$f":"G10*('Client Output'!C$10/12)","v":27.309600315268224},{"$f":"-(G10+H10)*('Client Output'!C$12/12)","v":-6.336352457763673},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H10+I10)*'Client Output'!C$11,0)","v":0},5062.7456137531744]
[null,null,6,5062.7456137531744,{"$f":"'Client Output'!C$6","v":1000},0,6062.7456137531744,{"$f":"G11*('Client Output'!C$10/12)","v":32.839872074496377},{"$f":"-(G11+H11)*('Client Output'!C$12/12)","v":-7.6194818572845886},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H11+I11)*'Client Output'!C$11,0)","v":0},6087.9660039703858]
[null,null,7,6087.9660039703858,{"$f":"'Client Output'!C$6","v":1000},0,7087.9660039703858,{"$f":"G12*('Client Output'!C$10/12)","v":38.393149188172941},{"$f":"-(G12+H12)*('Client Output'!C$12/12)","v":-8.9079489414481987},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H12+I12)*'Client Output'!C$11,0)","v":0},7117.4512042171109]
[null,null,8,7117.4512042171109,{"$f":"'Client Output'!C$6","v":1000},0,8117.4512042171109,{"$f":"G13*('Client Output'!C$10/12)","v":43.969527356176037},{"$f":"-(G13+H13)*('Client Output'!C$12/12)","v":-10.201775914466609},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H13+I13)*'Client Output'!C$11,0)","v":0},8151.2189556588201]
[null,null,9,8151.2189556588201,{"$f":"'Client Output'!C$6","v":1000},0,9151.2189556588201,{"$f":"G14*('Client Output'!C$10/12)","v":49.569102676485301},{"$f":"-(G14+H14)*('Client Output'!C$12/12)","v":-11.500985072919132},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H14+I14)*'Client Output'!C$11,0)","v":0},9189.2870732623869]
[null,null,10,9189.2870732623869,{"$f":"'Client Output'!C$6","v":1000},0,10189.287073262387,{"$f":"G15*('Client Output'!C$10/12)","v":55.191971646837956},{"$f":"-(G15+H15)*('Client Output'!C$12/12)","v":-12.805598806136532},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H15+I15)*'Client Output'!C$11,0)","v":0},10231.673446103088]
[null,null,11,10231.673446103088,{"$f":"'Client Output'!C$6","v":1000},0,11231.673446103088,{"$f":"G16*('Client Output'!C$10/12)","v":60.838231166391758},{"$f":"-(G16+H16)*('Client Output'!C$12/12)","v":-14.115639596586851},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H16+I16)*'Client Output'!C$11,0)","v":0},11278.396037672894]
[null,null,12,11278.396037672894,{"$f":"'Client Output'!C$6","v":1000},0,12278.396037672894,{"$f":"G17*('Client Output'!C$10/12)","v":66.507978537394877},{"$f":"-(G17+H17)*('Client Output'!C$12/12)","v":-15.431130020262861},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H17+I17)*'Client Output'!C$11,0)","v":0},12329.472886190026]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},13,{"$f":"K17","v":12329.472886190026},{"$f":"((E$17*(1+B$18)))","v":1014.9999999999999},0,{"$f":"D18+E18+F18","v":13344.472886190026},{"$f":"G18*('Client Output'!C$10/12)","v":72.282561466862674},{"$f":"-(G18+H18)*('Client Output'!C$12/12)","v":-16.77094430957111},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H18+I18)*'Client Output'!C$11,0)","v":0},{"$f":"G18+H18+I18+J18","v":13399.984503347316}]
[null,null,14,13399.984503347316,{"$f":"((E$17*(1+B$18)))","v":1014.9999999999999},0,{"$f":"D19+E19+F19","v":14414.984503347316},{"$f":"G19*('Client Output'!C$10/12)","v":78.081166059797994},{"$f":"-(G19+H19)*('Client Output'!C$12/12)","v":-18.116332086758892},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H19+I19)*'Client Output'!C$11,0)","v":0},{"$f":"G19+H19+I19+J19","v":14474.949337320355}]
[null,null,15,14474.949337320355,1014.9999999999999,0,15489.949337320355,{"$f":"G20*('Client Output'!C$10/12)","v":83.903892243818632},{"$f":"-(G20+H20)*('Client Output'!C$12/12)","v":-19.46731653695522},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H20+I20)*'Client Output'!C$11,0)","v":0},15554.385913027219]
[null,null,16,15554.385913027219,1014.9999999999999,0,16569.385913027218,{"$f":"G21*('Client Output'!C$10/12)","v":89.750840362230804},{"$f":"-(G21+H21)*('Client Output'!C$12/12)","v":-20.823920941736812},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H21+I21)*'Client Output'!C$11,0)","v":0},16638.312832447711]
[null,null,17,16638.312832447711,1014.9999999999999,0,17653.312832447711,{"$f":"G22*('Client Output'!C$10/12)","v":95.622111175758491},{"$f":"-(G22+H22)*('Client Output'!C$12/12)","v":-22.186168679529338},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H22+I22)*'Client Output'!C$11,0)","v":0},17726.748774943939]
[null,null,18,17726.748774943939,1014.9999999999999,0,18741.748774943939,{"$f":"G23*('Client Output'!C$10/12)","v":101.51780586427972},{"$f":"-(G23+H23)*('Client Output'!C$12/12)","v":-23.554083226010274},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H23+I23)*'Client Output'!C$11,0)","v":0},18819.712497582212]
[null,null,19,18819.712497582212,1014.9999999999999,0,19834.712497582212,{"$f":"G24*('Client Output'!C$10/12)","v":107.43802602857036},{"$f":"-(G24+H24)*('Client Output'!C$12/12)","v":-24.927688154513476},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H24+I24)*'Client Output'!C$11,0)","v":0},19917.222835456269]
[null,null,20,19917.222835456269,1014.9999999999999,0,20932.222835456269,{"$f":"G25*('Client Output'!C$10/12)","v":113.38287369205484},{"$f":"-(G25+H25)*('Client Output'!C$12/12)","v":-26.307007136435406},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H25+I25)*'Client Output'!C$11,0)","v":0},21019.298702011889]
[null,null,21,21019.298702011889,1014.9999999999999,0,22034.298702011889,{"$f":"G26*('Client Output'!C$10/12)","v":119.35245130256446},{"$f":"-(G26+H26)*('Client Output'!C$12/12)","v":-27.69206394164307},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H26+I26)*'Client Output'!C$11,0)","v":0},22125.959089372813]
[null,null,22,22125.959089372813,1014.9999999999999,0,23140.959089372813,{"$f":"G27*('Client Output'!C$10/12)","v":125.3468617341028},{"$f":"-(G27+H27)*('Client Output'!C$12/12)","v":-29.082882438883644},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H27+I27)*'Client Output'!C$11,0)","v":0},23237.22306866803]
[null,null,23,23237.22306866803,1014.9999999999999,0,24252.22306866803,{"$f":"G28*('Client Output'!C$10/12)","v":131.36620828861857},{"$f":"-(G28+H28)*('Client Output'!C$12/12)","v":-30.479486596195812},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H28+I28)*'Client Output'!C$11,0)","v":0},24353.109790360453]
[null,null,24,24353.109790360453,1014.9999999999999,0,25368.109790360453,{"$f":"G29*('Client Output'!C$10/12)","v":137.41059469778585},{"$f":"-(G29+H29)*('Client Output'!C$12/12)","v":-31.881900481322802},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H29+I29)*'Client Output'!C$11,0)","v":0},25473.638484576917]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},25,25473.638484576917,{"$f":"((E$29*(1+B$30)))","v":1030.2249999999997},0,26503.863484576916,{"$f":"G30*('Client Output'!C$10/12)","v":143.5625938747917},{"$f":"-(G30+H30)*('Client Output'!C$12/12)","v":-33.309282598064634},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H30+I30)*'Client Output'!C$11,0)","v":0},26614.116795853643]
[null,null,26,26614.116795853643,{"$f":"((E$29*(1+B$30)))","v":1030.2249999999997},0,27644.341795853641,{"$f":"G31*('Client Output'!C$10/12)","v":149.74018472754062},{"$f":"-(G31+H31)*('Client Output'!C$12/12)","v":-34.742602475726478},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H31+I31)*'Client Output'!C$11,0)","v":0},27759.339378105455]
[null,null,27,27759.339378105455,1030.2249999999997,0,28789.564378105453,{"$f":"G32*('Client Output'!C$10/12)","v":155.94347371473796},{"$f":"-(G32+H32)*('Client Output'!C$12/12)","v":-36.181884814775238},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H32+I32)*'Client Output'!C$11,0)","v":0},28909.325967005418]
[null,null,28,28909.325967005418,1030.2249999999997,0,29939.550967005416,{"$f":"G33*('Client Output'!C$10/12)","v":162.17256773794608},{"$f":"-(G33+H33)*('Client Output'!C$12/12)","v":-37.627154418429207},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H33+I33)*'Client Output'!C$11,0)","v":0},30064.096380324932]
[null,null,29,30064.096380324932,1030.2249999999997,0,31094.321380324931,{"$f":"G34*('Client Output'!C$10/12)","v":168.4275741434268},{"$f":"-(G34+H34)*('Client Output'!C$12/12)","v":-39.078436193085452},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H34+I34)*'Client Output'!C$11,0)","v":0},31223.670518275274]
[null,null,30,31223.670518275274,1030.2249999999997,0,32253.895518275272,{"$f":"G35*('Client Output'!C$10/12)","v":174.70860072399114},{"$f":"-(G35+H35)*('Client Output'!C$12/12)","v":-40.535755148749082},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H35+I35)*'Client Output'!C$11,0)","v":0},32388.068363850514]
[null,null,31,32388.068363850514,1030.2249999999997,0,33418.293363850513,{"$f":"G36*('Client Output'!C$10/12)","v":181.01575572085704},{"$f":"-(G36+H36)*('Client Output'!C$12/12)","v":-41.999136399464213},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H36+I36)*'Client Output'!C$11,0)","v":0},33557.309983171908]
[null,null,32,33557.309983171908,1030.2249999999997,0,34587.534983171907,{"$f":"G37*('Client Output'!C$10/12)","v":187.34914782551459},{"$f":"-(G37+H37)*('Client Output'!C$12/12)","v":-43.46860516374678},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H37+I37)*'Client Output'!C$11,0)","v":0},34731.415525833676]
[null,null,33,34731.415525833676,1030.2249999999997,0,35761.640525833674,{"$f":"G38*('Client Output'!C$10/12)","v":193.70888618159918},{"$f":"-(G38+H38)*('Client Output'!C$12/12)","v":-44.944186765019097},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H38+I38)*'Client Output'!C$11,0)","v":0},35910.405225250259]
[null,null,34,35910.405225250259,1030.2249999999997,0,36940.630225250257,{"$f":"G39*('Client Output'!C$10/12)","v":200.09508038677234},{"$f":"-(G39+H39)*('Client Output'!C$12/12)","v":-46.425906632046292},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H39+I39)*'Client Output'!C$11,0)","v":0},37094.299399004987]
[null,null,35,37094.299399004987,1030.2249999999997,0,38124.524399004986,{"$f":"G40*('Client Output'!C$10/12)","v":206.50784049461043},{"$f":"-(G40+H40)*('Client Output'!C$12/12)","v":-47.913790299374497},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H40+I40)*'Client Output'!C$11,0)","v":0},38283.118449200221]
[null,null,36,38283.118449200221,1030.2249999999997,0,39313.34344920022,{"$f":"G41*('Client Output'!C$10/12)","v":212.94727701650129},{"$f":"-(G41+H41)*('Client Output'!C$12/12)","v":-49.407863407770904},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H41+I41)*'Client Output'!C$11,0)","v":0},39476.882862808947]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},37,39476.882862808947,{"$f":"((E$41*(1+B$42)))","v":1045.6783749999995},0,40522.561237808943,{"$f":"G42*('Client Output'!C$10/12)","v":219.49720670479854},{"$f":"-(G42+H42)*('Client Output'!C$12/12)","v":-50.927573055642178},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H42+I42)*'Client Output'!C$11,0)","v":0},40691.130871458103]
[null,null,38,40691.130871458103,{"$f":"((E$41*(1+B$42)))","v":1045.6783749999995},0,41736.809246458099,{"$f":"G43*('Client Output'!C$10/12)","v":226.07438341831482},{"$f":"-(G43+H43)*('Client Output'!C$12/12)","v":-52.45360453734552},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H43+I43)*'Client Output'!C$11,0)","v":0},41910.430025339068]
[null,null,39,41910.430025339068,1045.6783749999995,0,42956.108400339072,{"$f":"G44*('Client Output'!C$10/12)","v":232.67892050183676},{"$f":"-(G44+H44)*('Client Output'!C$12/12)","v":-53.985984151051134},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H44+I44)*'Client Output'!C$11,0)","v":0},43134.801336689859]
[null,null,40,43134.801336689859,1045.6783749999995,0,44180.479711689855,{"$f":"G45*('Client Output'!C$10/12)","v":239.31093177165351},{"$f":"-(G45+H45)*('Client Output'!C$12/12)","v":-55.524738304326888},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H45+I45)*'Client Output'!C$11,0)","v":0},44364.265905157183]
[null,null,41,44364.265905157183,1045.6783749999995,0,45409.944280157186,{"$f":"G46*('Client Output'!C$10/12)","v":245.97053151751822},{"$f":"-(G46+H46)*('Client Output'!C$12/12)","v":-57.069893514593382},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H46+I46)*'Client Output'!C$11,0)","v":0},45598.84491816011]
[null,null,42,45598.84491816011,1045.6783749999995,0,46644.523293160106,{"$f":"G47*('Client Output'!C$10/12)","v":252.65783450461737},{"$f":"-(G47+H47)*('Client Output'!C$12/12)","v":-58.6214764095809},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H47+I47)*'Client Output'!C$11,0)","v":0},46838.559651255142]
[null,null,43,46838.559651255142,1045.6783749999995,0,47884.238026255145,{"$f":"G48*('Client Output'!C$10/12)","v":259.37295597554885},{"$f":"-(G48+H48)*('Client Output'!C$12/12)","v":-60.179513727788375},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H48+I48)*'Client Output'!C$11,0)","v":0},48083.431468502909]
[null,null,44,48083.431468502909,1045.6783749999995,0,49129.109843502913,{"$f":"G49*('Client Output'!C$10/12)","v":266.11601165230758},{"$f":"-(G49+H49)*('Client Output'!C$12/12)","v":-61.744032318944029},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H49+I49)*'Client Output'!C$11,0)","v":0},49333.481822836278]
[null,null,45,49333.481822836278,1045.6783749999995,0,50379.160197836274,{"$f":"G50*('Client Output'!C$10/12)","v":272.88711773827998},{"$f":"-(G50+H50)*('Client Output'!C$12/12)","v":-63.315059144468201},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H50+I50)*'Client Output'!C$11,0)","v":0},50588.732256430092]
[null,null,46,50588.732256430092,1045.6783749999995,0,51634.410631430088,{"$f":"G51*('Client Output'!C$10/12)","v":279.68639092024648},{"$f":"-(G51+H51)*('Client Output'!C$12/12)","v":-64.89262127793792},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H51+I51)*'Client Output'!C$11,0)","v":0},51849.204401072391]
[null,null,47,51849.204401072391,1045.6783749999995,0,52894.882776072394,{"$f":"G52*('Client Output'!C$10/12)","v":286.51394837039226},{"$f":"-(G52+H52)*('Client Output'!C$12/12)","v":-66.476745905553486},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H52+I52)*'Client Output'!C$11,0)","v":0},53114.919978537233]
[null,null,48,53114.919978537233,1045.6783749999995,0,54160.598353537236,{"$f":"G53*('Client Output'!C$10/12)","v":293.36990774832685},{"$f":"-(G53+H53)*('Client Output'!C$12/12)","v":-68.067460326606948},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H53+I53)*'Client Output'!C$11,0)","v":0},54385.900800958952]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},49,54385.900800958952,{"$f":"((E$53*(1+B$54)))","v":1061.3635506249993},0,55447.264351583952,{"$f":"G54*('Client Output'!C$10/12)","v":300.33934857107988},{"$f":"-(G54+H54)*('Client Output'!C$12/12)","v":-69.684504625193782},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H54+I54)*'Client Output'!C$11,0)","v":0},55677.919195529837]
[null,null,50,55677.919195529837,{"$f":"((E$53*(1+B$54)))","v":1061.3635506249993},0,56739.282746154837,{"$f":"G55*('Client Output'!C$10/12)","v":307.3377815416722},{"$f":"-(G55+H55)*('Client Output'!C$12/12)","v":-71.308275659620648},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H55+I55)*'Client Output'!C$11,0)","v":0},56975.312252036892]
[null,null,51,56975.312252036892,1061.3635506249993,0,58036.675802661892,{"$f":"G56*('Client Output'!C$10/12)","v":314.36532726441874},{"$f":"-(G56+H56)*('Client Output'!C$12/12)","v":-72.938801412407884},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H56+I56)*'Client Output'!C$11,0)","v":0},58278.102328513902]
[null,null,52,58278.102328513902,1061.3635506249993,0,59339.465879138901,{"$f":"G57*('Client Output'!C$10/12)","v":321.42210684533586},{"$f":"-(G57+H57)*('Client Output'!C$12/12)","v":-74.57610998248029},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H57+I57)*'Client Output'!C$11,0)","v":0},59586.311876001753]
[null,null,53,59586.311876001753,1061.3635506249993,0,60647.675426626753,{"$f":"G58*('Client Output'!C$10/12)","v":328.50824189422843},{"$f":"-(G58+H58)*('Client Output'!C$12/12)","v":-76.220229585651225},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H58+I58)*'Client Output'!C$11,0)","v":0},60899.96343893533]
[null,null,54,60899.96343893533,1061.3635506249993,0,61961.32698956033,{"$f":"G59*('Client Output'!C$10/12)","v":335.62385452678529},{"$f":"-(G59+H59)*('Client Output'!C$12/12)","v":-77.871188555108901},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H59+I59)*'Client Output'!C$11,0)","v":0},62219.079655532005]
[null,null,55,62219.079655532005,1061.3635506249993,0,63280.443206157004,{"$f":"G60*('Client Output'!C$10/12)","v":342.76906736668394},{"$f":"-(G60+H60)*('Client Output'!C$12/12)","v":-79.529015341904611},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H60+I60)*'Client Output'!C$11,0)","v":0},63543.683258181787]
[null,null,56,63543.683258181787,1061.3635506249993,0,64605.046808806786,{"$f":"G61*('Client Output'!C$10/12)","v":349.94400354770363},{"$f":"-(G61+H61)*('Client Output'!C$12/12)","v":-81.193738515443115},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H61+I61)*'Client Output'!C$11,0)","v":0},64873.797073839043]
[null,null,57,64873.797073839043,1061.3635506249993,0,65935.160624464042,{"$f":"G62*('Client Output'!C$10/12)","v":357.14878671584705},{"$f":"-(G62+H62)*('Client Output'!C$12/12)","v":-82.865386763974854},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H62+I62)*'Client Output'!C$11,0)","v":0},66209.444024415905]
[null,null,58,66209.444024415905,1061.3635506249993,0,67270.807575040904,{"$f":"G63*('Client Output'!C$10/12)","v":364.38354103147174},{"$f":"-(G63+H63)*('Client Output'!C$12/12)","v":-84.543988895090479},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H63+I63)*'Client Output'!C$11,0)","v":0},67550.64712717729]
[null,null,59,67550.64712717729,1061.3635506249993,0,68612.010677802289,{"$f":"G64*('Client Output'!C$10/12)","v":371.64839117142924},{"$f":"-(G64+H64)*('Client Output'!C$12/12)","v":-86.229573836217156},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H64+I64)*'Client Output'!C$11,0)","v":0},68897.429495137505]
[null,null,60,68897.429495137505,1061.3635506249993,0,69958.793045762504,{"$f":"G65*('Client Output'!C$10/12)","v":378.94346233121377},{"$f":"-(G65+H65)*('Client Output'!C$12/12)","v":-87.922170635117141},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H65+I65)*'Client Output'!C$11,0)","v":0},70249.814337458592]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},61,70249.814337458592,{"$f":"((E$65*(1+B$66)))","v":1077.2840038843742},0,71327.098341342964,{"$f":"G66*('Client Output'!C$10/12)","v":386.3551160156079},{"$f":"-(G66+H66)*('Client Output'!C$12/12)","v":-89.641816821698214},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H66+I66)*'Client Output'!C$11,0)","v":0},71623.811640536878]
[null,null,62,71623.811640536878,{"$f":"((E$65*(1+B$66)))","v":1077.2840038843742},0,72701.09564442125,{"$f":"G67*('Client Output'!C$10/12)","v":393.79760140728195},{"$f":"-(G67+H67)*('Client Output'!C$12/12)","v":-91.368616557285662},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H67+I67)*'Client Output'!C$11,0)","v":0},73003.52462927124]
[null,null,63,73003.52462927124,1077.2840038843742,0,74080.808633155611,{"$f":"G68*('Client Output'!C$10/12)","v":401.27104676292646},{"$f":"-(G68+H68)*('Client Output'!C$12/12)","v":-93.10259959989817},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H68+I68)*'Client Output'!C$11,0)","v":0},74388.97708031864]
[null,null,64,74388.97708031864,1077.2840038843742,0,75466.261084203012,{"$f":"G69*('Client Output'!C$10/12)","v":408.77558087276651},{"$f":"-(G69+H69)*('Client Output'!C$12/12)","v":-94.843795831344721},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H69+I69)*'Client Output'!C$11,0)","v":0},75780.192869244434]
[null,null,65,75780.192869244434,1077.2840038843742,0,76857.476873128806,{"$f":"G70*('Client Output'!C$10/12)","v":416.31133306278127},{"$f":"-(G70+H70)*('Client Output'!C$12/12)","v":-96.592235257739489},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H70+I70)*'Client Output'!C$11,0)","v":0},77177.195970933855]
[null,null,66,77177.195970933855,1077.2840038843742,{"$f":"E71*D$1","v":0},78254.479974818227,{"$f":"G71*('Client Output'!C$10/12)","v":423.87843319693229},{"$f":"-(G71+H71)*('Client Output'!C$12/12)","v":-98.347948010018953},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H71+I71)*'Client Output'!C$11,0)","v":0},78580.010460005142]
[null,null,{"$f":"C71+1","v":67},78580.010460005142,1077.2840038843742,0,79657.294463889513,{"$f":"G72*('Client Output'!C$10/12)","v":431.47701167940176},{"$f":"-(G72+H72)*('Client Output'!C$12/12)","v":-100.11096434446114},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H72+I72)*'Client Output'!C$11,0)","v":0},79988.660511224443]
[null,null,68,79988.660511224443,1077.2840038843742,0,81065.944515108815,{"$f":"G73*('Client Output'!C$10/12)","v":439.10719945683962},{"$f":"-(G73+H73)*('Client Output'!C$12/12)","v":-101.88131464320706},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H73+I73)*'Client Output'!C$11,0)","v":0},81403.170399922441]
[null,null,69,81403.170399922441,1077.2840038843742,0,82480.454403806812,{"$f":"G74*('Client Output'!C$10/12)","v":446.76912802062049},{"$f":"-(G74+H74)*('Client Output'!C$12/12)","v":-103.6590294147843},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H74+I74)*'Client Output'!C$11,0)","v":0},82823.564502412642]
[null,null,70,82823.564502412642,1077.2840038843742,0,83900.848506297014,{"$f":"G75*('Client Output'!C$10/12)","v":454.46292940910905},{"$f":"-(G75+H75)*('Client Output'!C$12/12)","v":-105.44413929463266},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H75+I75)*'Client Output'!C$11,0)","v":0},84249.867296411496]
[null,null,71,84249.867296411496,1077.2840038843742,0,85327.151300295867,{"$f":"G76*('Client Output'!C$10/12)","v":462.18873620993617},{"$f":"-(G76+H76)*('Client Output'!C$12/12)","v":-107.23667504563225},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H76+I76)*'Client Output'!C$11,0)","v":0},85682.103361460177]
[null,null,72,85682.103361460177,1077.2840038843742,0,86759.387365344548,{"$f":"G77*('Client Output'!C$10/12)","v":469.94668156228323},{"$f":"-(G77+H77)*('Client Output'!C$12/12)","v":-109.03666755863355},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H77+I77)*'Client Output'!C$11,0)","v":0},87120.297379348209]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},73,87120.297379348209,{"$f":"((E$77*(1+B$78)))","v":1093.4432639426398},0,88213.740643290846,{"$f":"G78*('Client Output'!C$10/12)","v":477.82442848449233},{"$f":"-(G78+H78)*('Client Output'!C$12/12)","v":-110.86445633971918},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H78+I78)*'Client Output'!C$11,0)","v":0},88580.70061543562]
[null,null,74,88580.70061543562,{"$f":"((E$77*(1+B$78)))","v":1093.4432639426398},0,89674.143879378258,{"$f":"G79*('Client Output'!C$10/12)","v":485.73494601329912},{"$f":"-(G79+H79)*('Client Output'!C$12/12)","v":-112.69984853173945},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H79+I79)*'Client Output'!C$11,0)","v":0},90047.17897685981]
[null,null,75,90047.17897685981,1093.4432639426398,0,91140.622240802448,{"$f":"G80*('Client Output'!C$10/12)","v":493.67837047101352},{"$f":"-(G80+H80)*('Client Output'!C$12/12)","v":-114.54287576409183},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H80+I80)*'Client Output'!C$11,0)","v":0},91519.757735509367]
[null,null,76,91519.757735509367,1093.4432639426398,0,92613.200999452005,{"$f":"G81*('Client Output'!C$10/12)","v":501.65483874703193},{"$f":"-(G81+H81)*('Client Output'!C$12/12)","v":-116.3935697977488},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H81+I81)*'Client Output'!C$11,0)","v":0},92998.462268401287]
[null,null,77,{"$f":"K81","v":92998.462268401287},1093.4432639426398,0,94091.905532343924,{"$f":"G82*('Client Output'!C$10/12)","v":509.66448830019652},{"$f":"-(G82+H82)*('Client Output'!C$12/12)","v":-118.25196252580515},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H82+I82)*'Client Output'!C$11,0)","v":0},94483.318058118326]
[null,null,78,94483.318058118326,1093.4432639426398,0,{"$f":"D83+E83+F83","v":95576.761322060964},{"$f":"G83*('Client Output'!C$10/12)","v":517.7074571611638},{"$f":"-(G83+H83)*('Client Output'!C$12/12)","v":-120.11808597402765},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H83+I83)*'Client Output'!C$11,0)","v":0},{"$f":"G83+H83+I83+J83","v":95974.350693248096}]
[null,null,79,95974.350693248096,1093.4432639426398,0,97067.793957190734,{"$f":"G84*('Client Output'!C$10/12)","v":525.78388393478338},{"$f":"-(G84+H84)*('Client Output'!C$12/12)","v":-121.9919723014069},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H84+I84)*'Client Output'!C$11,0)","v":0},97471.585868824113]
[null,null,80,97471.585868824113,1093.4432639426398,0,98565.029132766751,{"$f":"G85*('Client Output'!C$10/12)","v":533.89390780248686},{"$f":"-(G85+H85)*('Client Output'!C$12/12)","v":-123.87365380071155},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H85+I85)*'Client Output'!C$11,0)","v":0},98975.049386768529]
[null,null,81,98975.049386768529,1093.4432639426398,0,100068.49265071117,{"$f":"G86*('Client Output'!C$10/12)","v":542.03766852468573},{"$f":"-(G86+H86)*('Client Output'!C$12/12)","v":-125.76316289904481},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H86+I86)*'Client Output'!C$11,0)","v":0},100484.76715633681]
[null,null,82,100484.76715633681,1093.4432639426398,0,101578.21042027944,{"$f":"G87*('Client Output'!C$10/12)","v":550.21530644318057},{"$f":"-(G87+H87)*('Client Output'!C$12/12)","v":-127.66053215840329},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H87+I87)*'Client Output'!C$11,0)","v":0},102000.76519456421]
[null,null,83,102000.76519456421,1093.4432639426398,0,103094.20845850685,{"$f":"G88*('Client Output'!C$10/12)","v":558.42696248357902},{"$f":"-(G88+H88)*('Client Output'!C$12/12)","v":-129.56579427623802},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H88+I88)*'Client Output'!C$11,0)","v":0},103523.06962671419]
[null,null,84,103523.06962671419,1093.4432639426398,0,104616.51289065683,{"$f":"G89*('Client Output'!C$10/12)","v":566.67277815772479},{"$f":"-(G89+H89)*('Client Output'!C$12/12)","v":-131.47898208601819},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H89+I89)*'Client Output'!C$11,0)","v":0},105051.70668672853]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},85,105051.70668672853,{"$f":"((E$89*(1+B$90)))","v":1109.8449129017793},0,106161.55159963031,{"$f":"G90*('Client Output'!C$10/12)","v":575.04173783133115},{"$f":"-(G90+H90)*('Client Output'!C$12/12)","v":-133.42074167182705},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H90+I90)*'Client Output'!C$11,0)","v":0},106603.17259578982]
[null,null,86,106603.17259578982,{"$f":"((E$89*(1+B$90)))","v":1109.8449129017793},0,107713.0175086916,{"$f":"G91*('Client Output'!C$10/12)","v":583.44551150541315},{"$f":"-(G91+H91)*('Client Output'!C$12/12)","v":-135.37057877524626},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H91+I91)*'Client Output'!C$11,0)","v":0},108161.09244142177]
[null,null,87,108161.09244142177,1109.8449129017793,0,109270.93735432356,{"$f":"G92*('Client Output'!C$10/12)","v":591.88424400258623},{"$f":"-(G92+H92)*('Client Output'!C$12/12)","v":-137.32852699790769},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H92+I92)*'Client Output'!C$11,0)","v":0},109725.49307132824]
[null,null,88,109725.49307132824,1109.8449129017793,0,110835.33798423002,{"$f":"G93*('Client Output'!C$10/12)","v":600.35808074791294},{"$f":"-(G93+H93)*('Client Output'!C$12/12)","v":-139.29462008122243},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H93+I93)*'Client Output'!C$11,0)","v":0},111296.40144489671]
[null,null,89,111296.40144489671,1109.8449129017793,0,112406.24635779849,{"$f":"G94*('Client Output'!C$10/12)","v":608.86716777140884},{"$f":"-(G94+H94)*('Client Output'!C$12/12)","v":-141.26889190696238},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H94+I94)*'Client Output'!C$11,0)","v":0},112873.84463366294]
[null,null,90,112873.84463366294,1109.8449129017793,0,113983.68954656472,{"$f":"G95*('Client Output'!C$10/12)","v":617.41165171055923},{"$f":"-(G95+H95)*('Client Output'!C$12/12)","v":-143.25137649784412},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H95+I95)*'Client Output'!C$11,0)","v":0},114457.84982177743]
[null,null,91,114457.84982177743,1109.8449129017793,0,115567.69473467921,{"$f":"G96*('Client Output'!C$10/12)","v":625.99167981284609},{"$f":"-(G96+H96)*('Client Output'!C$12/12)","v":-145.24210801811506},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H96+I96)*'Client Output'!C$11,0)","v":0},116048.44430647395]
[null,null,92,116048.44430647395,1109.8449129017793,0,117158.28921937573,{"$f":"G97*('Client Output'!C$10/12)","v":634.60739993828554},{"$f":"-(G97+H97)*('Client Output'!C$12/12)","v":-147.2411207741425},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H97+I97)*'Client Output'!C$11,0)","v":0},117645.65549853987]
[null,null,93,117645.65549853987,1109.8449129017793,0,118755.50041144165,{"$f":"G98*('Client Output'!C$10/12)","v":643.25896056197598},{"$f":"-(G98+H98)*('Client Output'!C$12/12)","v":-149.24844921500454},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H98+I98)*'Client Output'!C$11,0)","v":0},119249.51092278861]
[null,null,94,119249.51092278861,1109.8449129017793,0,120359.3558356904,{"$f":"G99*('Client Output'!C$10/12)","v":651.94651077665662},{"$f":"-(G99+H99)*('Client Output'!C$12/12)","v":-151.26412793308381},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H99+I99)*'Client Output'!C$11,0)","v":0},120860.03821853397]
[null,null,95,120860.03821853397,1109.8449129017793,0,121969.88313143575,{"$f":"G100*('Client Output'!C$10/12)","v":660.67020029527737},{"$f":"-(G100+H100)*('Client Output'!C$12/12)","v":-153.2881916646638},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H100+I100)*'Client Output'!C$11,0)","v":0},122477.26514006637]
[null,null,96,122477.26514006637,1109.8449129017793,0,123587.11005296816,{"$f":"G101*('Client Output'!C$10/12)","v":669.43017945357781},{"$f":"-(G101+H101)*('Client Output'!C$12/12)","v":-155.32067529052716},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H101+I101)*'Client Output'!C$11,0)","v":0},124101.2195571312]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},97,124101.2195571312,{"$f":"((E$101*(1+B$102)))","v":1126.4925865953057},0,125227.71214372652,{"$f":"G102*('Client Output'!C$10/12)","v":678.31677411185228},{"$f":"-(G102+H102)*('Client Output'!C$12/12)","v":-157.38253614729797},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H102+I102)*'Client Output'!C$11,0)","v":0},125748.64638169107]
[null,null,98,125748.64638169107,{"$f":"((E$101*(1+B$102)))","v":1126.4925865953057},0,126875.13896828638,{"$f":"G103*('Client Output'!C$10/12)","v":687.24033607821821},{"$f":"-(G103+H103)*('Client Output'!C$12/12)","v":-159.45297413045574},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H103+I103)*'Client Output'!C$11,0)","v":0},127402.92633023414]
[null,null,99,127402.92633023414,1126.4925865953057,0,128529.41891682945,{"$f":"G104*('Client Output'!C$10/12)","v":696.20101913282656},{"$f":"-(G104+H104)*('Client Output'!C$12/12)","v":-161.53202491995285},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H104+I104)*'Client Output'!C$11,0)","v":0},129064.08791104233]
[null,null,100,129064.08791104233,1126.4925865953057,0,130190.58049763764,{"$f":"G105*('Client Output'!C$10/12)","v":705.19897769553756},{"$f":"-(G105+H105)*('Client Output'!C$12/12)","v":-163.61972434416646},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H105+I105)*'Client Output'!C$11,0)","v":0},130732.159750989]
[null,null,101,130732.159750989,1126.4925865953057,0,131858.6523375843,{"$f":"G106*('Client Output'!C$10/12)","v":714.23436682858198},{"$f":"-(G106+H106)*('Client Output'!C$12/12)","v":-165.71610838051609},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H106+I106)*'Client Output'!C$11,0)","v":0},132407.17059603235]
[null,null,102,132407.17059603235,1126.4925865953057,0,133533.66318262764,{"$f":"G107*('Client Output'!C$10/12)","v":723.30734223923344},{"$f":"-(G107+H107)*('Client Output'!C$12/12)","v":-167.82121315608359},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H107+I107)*'Client Output'!C$11,0)","v":0},134089.14931171079]
[null,null,103,134089.14931171079,1126.4925865953057,0,135215.64189830609,{"$f":"G108*('Client Output'!C$10/12)","v":732.41806028249164},{"$f":"-(G108+H108)*('Client Output'!C$12/12)","v":-169.93507494823572},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H108+I108)*'Client Output'!C$11,0)","v":0},135778.12488364032]
[null,null,104,135778.12488364032,1126.4925865953057,0,136904.61747023562,{"$f":"G109*('Client Output'!C$10/12)","v":741.56667796377667},{"$f":"-(G109+H109)*('Client Output'!C$12/12)","v":-172.05773018524926},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H109+I109)*'Client Output'!C$11,0)","v":0},137474.12641801414]
[null,null,105,137474.12641801414,1126.4925865953057,0,138600.61900460944,{"$f":"G110*('Client Output'!C$10/12)","v":750.75335294163483},{"$f":"-(G110+H110)*('Client Output'!C$12/12)","v":-174.18921544693885},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H110+I110)*'Client Output'!C$11,0)","v":0},139177.18314210413]
[null,null,106,139177.18314210413,1126.4925865953057,0,140303.67572869943,{"$f":"G111*('Client Output'!C$10/12)","v":759.97824353045564},{"$f":"-(G111+H111)*('Client Output'!C$12/12)","v":-176.32956746528737},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H111+I111)*'Client Output'!C$11,0)","v":0},140887.3244047646]
[null,null,107,140887.3244047646,1126.4925865953057,0,142013.8169913599,{"$f":"G112*('Client Output'!C$10/12)","v":769.24150870319988},{"$f":"-(G112+H112)*('Client Output'!C$12/12)","v":-178.47882312507889},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H112+I112)*'Client Output'!C$11,0)","v":0},142604.57967693804]
[null,null,108,142604.57967693804,1126.4925865953057,0,143731.07226353334,{"$f":"G113*('Client Output'!C$10/12)","v":778.54330809413932},{"$f":"-(G113+H113)*('Client Output'!C$12/12)","v":-180.63701946453435},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H113+I113)*'Client Output'!C$11,0)","v":0},144328.97855216294]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},109,144328.97855216294,{"$f":"((E$113*(1+B$114)))","v":1143.3899753942353},0,145472.36852755718,{"$f":"G114*('Client Output'!C$10/12)","v":787.97532952426843},{"$f":"-(G114+H114)*('Client Output'!C$12/12)","v":-182.8254298213518},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H114+I114)*'Client Output'!C$11,0)","v":0},146077.51842726007]
[null,null,110,146077.51842726007,{"$f":"((E$113*(1+B$114)))","v":1143.3899753942353},0,147220.90840265431,{"$f":"G115*('Client Output'!C$10/12)","v":797.44658718104461},{"$f":"-(G115+H115)*('Client Output'!C$12/12)","v":-185.02294373729418},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H115+I115)*'Client Output'!C$11,0)","v":0},147833.33204609805]
[null,null,111,147833.33204609805,1143.3899753942353,0,148976.72202149229,{"$f":"G116*('Client Output'!C$10/12)","v":806.95724428308358},{"$f":"-(G116+H116)*('Client Output'!C$12/12)","v":-187.22959908221921},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H116+I116)*'Client Output'!C$11,0)","v":0},149596.44966669314]
[null,null,112,149596.44966669314,1143.3899753942353,0,150739.83964208738,{"$f":"G117*('Client Output'!C$10/12)","v":816.50746472797368},{"$f":"-(G117+H117)*('Client Output'!C$12/12)","v":-189.44543388351917},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H117+I117)*'Client Output'!C$11,0)","v":0},151366.90167293182]
[null,null,113,151366.90167293182,1143.3899753942353,0,152510.29164832606,{"$f":"G118*('Client Output'!C$10/12)","v":826.09741309509991},{"$f":"-(G118+H118)*('Client Output'!C$12/12)","v":-191.67048632677646},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H118+I118)*'Client Output'!C$11,0)","v":0},153144.71857509439]
[null,null,114,153144.71857509439,1143.3899753942353,0,154288.10855048863,{"$f":"G119*('Client Output'!C$10/12)","v":835.72725464848054},{"$f":"-(G119+H119)*('Client Output'!C$12/12)","v":-193.90479475642141},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H119+I119)*'Client Output'!C$11,0)","v":0},154929.93101038071]
[null,null,115,154929.93101038071,1143.3899753942353,0,156073.32098577495,{"$f":"G120*('Client Output'!C$10/12)","v":845.39715533961476},{"$f":"-(G120+H120)*('Client Output'!C$12/12)","v":-196.14839767639322},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H120+I120)*'Client Output'!C$11,0)","v":0},156722.56974343819]
[null,null,116,156722.56974343819,1143.3899753942353,0,157865.95971883243,{"$f":"G121*('Client Output'!C$10/12)","v":855.10728181034278},{"$f":"-(G121+H121)*('Client Output'!C$12/12)","v":-198.40133375080347},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H121+I121)*'Client Output'!C$11,0)","v":0},158522.66566689196]
[null,null,117,158522.66566689196,1143.3899753942353,0,159666.0556422862,{"$f":"G122*('Client Output'!C$10/12)","v":864.85780139571739},{"$f":"-(G122+H122)*('Client Output'!C$12/12)","v":-200.66364180460241},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H122+I122)*'Client Output'!C$11,0)","v":0},160330.24980187733]
[null,null,118,160330.24980187733,1143.3899753942353,0,161473.63977727157,{"$f":"G123*('Client Output'!C$10/12)","v":874.64888212688811},{"$f":"-(G123+H123)*('Client Output'!C$12/12)","v":-202.93536082424811},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H123+I123)*'Client Output'!C$11,0)","v":0},162145.35329857422]
[null,null,119,162145.35329857422,1143.3899753942353,0,163288.74327396846,{"$f":"G124*('Client Output'!C$10/12)","v":884.48069273399631},{"$f":"-(G124+H124)*('Client Output'!C$12/12)","v":-205.21652995837809},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H124+I124)*'Client Output'!C$11,0)","v":0},163968.00743674408]
[null,null,120,163968.00743674408,1143.3899753942353,0,165111.39741213832,{"$f":"G125*('Client Output'!C$10/12)","v":894.35340264908302},{"$f":"-(G125+H125)*('Client Output'!C$12/12)","v":-207.50718851848427},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H125+I125)*'Client Output'!C$11,0)","v":0},165798.24362626893]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},121,165798.24362626893,{"$f":"((E$125*(1+B$126)))","v":1160.5408250251487},0,166958.78445129408,{"$f":"G126*('Client Output'!C$10/12)","v":904.36008244451011},{"$f":"-(G126+H126)*('Client Output'!C$12/12)","v":-209.82893066717324},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H126+I126)*'Client Output'!C$11,0)","v":0},167653.31560307142]
[null,null,122,167653.31560307142,{"$f":"((E$125*(1+B$126)))","v":1160.5408250251487},0,168813.85642809657,{"$f":"G127*('Client Output'!C$10/12)","v":914.40838898552352},{"$f":"-(G127+H127)*('Client Output'!C$12/12)","v":-212.16033102135262},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H127+I127)*'Client Output'!C$11,0)","v":0},169516.10448606074]
[null,null,123,169516.10448606074,1160.5408250251487,0,170676.64531108589,{"$f":"G128*('Client Output'!C$10/12)","v":924.49849543504899},{"$f":"-(G128+H128)*('Client Output'!C$12/12)","v":-214.50142975815118},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H128+I128)*'Client Output'!C$11,0)","v":0},171386.64237676279]
[null,null,124,171386.64237676279,1160.5408250251487,0,172547.18320178794,{"$f":"G129*('Client Output'!C$10/12)","v":934.63057567635178},{"$f":"-(G129+H129)*('Client Output'!C$12/12)","v":-216.85226722183037},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H129+I129)*'Client Output'!C$11,0)","v":0},173264.96151024246]
[null,null,125,173264.96151024246,1160.5408250251487,0,174425.50233526761,{"$f":"G130*('Client Output'!C$10/12)","v":944.80480431603337},{"$f":"-(G130+H130)*('Client Output'!C$12/12)","v":-219.21288392447954},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H130+I130)*'Client Output'!C$11,0)","v":0},175151.09425565915]
[null,null,126,175151.09425565915,1160.5408250251487,0,176311.6350806843,{"$f":"G131*('Client Output'!C$10/12)","v":955.02135668704045},{"$f":"-(G131+H131)*('Client Output'!C$12/12)","v":-221.58332054671416},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H131+I131)*'Client Output'!C$11,0)","v":0},177045.07311682461]
[null,null,127,177045.07311682461,1160.5408250251487,0,178205.61394184976,{"$f":"G132*('Client Output'!C$10/12)","v":965.28040885168673},{"$f":"-(G132+H132)*('Client Output'!C$12/12)","v":-223.96361793837681},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H132+I132)*'Client Output'!C$11,0)","v":0},178946.93073276308]
[null,null,128,178946.93073276308,1160.5408250251487,0,180107.47155778823,{"$f":"G133*('Client Output'!C$10/12)","v":975.58213760468675},{"$f":"-(G133+H133)*('Client Output'!C$12/12)","v":-226.35381711924114},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H133+I133)*'Client Output'!C$11,0)","v":0},180856.69987827368]
[null,null,129,180856.69987827368,1160.5408250251487,0,182017.24070329883,{"$f":"G134*('Client Output'!C$10/12)","v":985.92672047620249},{"$f":"-(G134+H134)*('Client Output'!C$12/12)","v":-228.7539592797188},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H134+I134)*'Client Output'!C$11,0)","v":0},182774.41346449533]
[null,null,130,182774.41346449533,1160.5408250251487,{"$f":"E135*D$1","v":0},183934.95428952048,{"$f":"G135*('Client Output'!C$10/12)","v":996.31433573490312},{"$f":"-(G135+H135)*('Client Output'!C$12/12)","v":-231.16408578156924},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H135+I135)*'Client Output'!C$11,0)","v":0},184700.1045394738]
[null,null,{"$f":"C135+1","v":131},184700.1045394738,1160.5408250251487,0,185860.64536449895,{"$f":"G136*('Client Output'!C$10/12)","v":1006.7451623910365},{"$f":"-(G136+H136)*('Client Output'!C$12/12)","v":-233.58423815861249},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H136+I136)*'Client Output'!C$11,0)","v":0},186633.80628873137]
[null,null,132,186633.80628873137,1160.5408250251487,0,187794.34711375652,{"$f":"G137*('Client Output'!C$10/12)","v":1017.2193801995151},{"$f":"-(G137+H137)*('Client Output'!C$12/12)","v":-236.01445811744503},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H137+I137)*'Client Output'!C$11,0)","v":0},188575.55203583857]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},133,188575.55203583857,{"$f":"((E$137*(1+B$138)))","v":1177.9489374005259},0,189753.5009732391,{"$f":"G138*('Client Output'!C$10/12)","v":1027.8314636050457},{"$f":"-(G138+H138)*('Client Output'!C$12/12)","v":-238.47666554605519},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H138+I138)*'Client Output'!C$11,0)","v":0},190542.85577129811]
[null,null,134,190542.85577129811,{"$f":"((E$137*(1+B$138)))","v":1177.9489374005259},0,191720.80470869865,{"$f":"G139*('Client Output'!C$10/12)","v":1038.4876921721182},{"$f":"-(G139+H139)*('Client Output'!C$12/12)","v":-240.94911550108847},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H139+I139)*'Client Output'!C$11,0)","v":0},192518.34328536969]
[null,null,135,192518.34328536969,1177.9489374005259,0,193696.29222277022,{"$f":"G140*('Client Output'!C$10/12)","v":1049.1882495400059},{"$f":"-(G140+H140)*('Client Output'!C$12/12)","v":-243.43185059038777},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H140+I140)*'Client Output'!C$11,0)","v":0},194502.04862171982]
[null,null,136,194502.04862171982,1177.9489374005259,0,195679.99755912035,{"$f":"G141*('Client Output'!C$10/12)","v":1059.9333201119025},{"$f":"-(G141+H141)*('Client Output'!C$12/12)","v":-245.92491359904034},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H141+I141)*'Client Output'!C$11,0)","v":0},196494.00596563323]
[null,null,137,196494.00596563323,1177.9489374005259,0,197671.95490303377,{"$f":"G142*('Client Output'!C$10/12)","v":1070.7230890581002},{"$f":"-(G142+H142)*('Client Output'!C$12/12)","v":-248.42834749011485},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H142+I142)*'Client Output'!C$11,0)","v":0},198494.24964460175]
[null,null,138,198494.24964460175,1177.9489374005259,0,199672.19858200228,{"$f":"G143*('Client Output'!C$10/12)","v":1081.5577423191796},{"$f":"-(G143+H143)*('Client Output'!C$12/12)","v":-250.94219540540183},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H143+I143)*'Client Output'!C$11,0)","v":0},200502.81412891607]
[null,null,139,200502.81412891607,1177.9489374005259,0,201680.76306631661,{"$f":"G144*('Client Output'!C$10/12)","v":1092.4374666092156},{"$f":"-(G144+H144)*('Client Output'!C$12/12)","v":-253.46650066615726},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H144+I144)*'Client Output'!C$11,0)","v":0},202519.73403225964]
[null,null,140,202519.73403225964,1177.9489374005259,0,203697.68296966018,{"$f":"G145*('Client Output'!C$10/12)","v":1103.3624494189933},{"$f":"-(G145+H145)*('Client Output'!C$12/12)","v":-256.00130677384897},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H145+I145)*'Client Output'!C$11,0)","v":0},204545.0441123053]
[null,null,141,{"$f":"K145","v":204545.0441123053},1177.9489374005259,0,205722.99304970584,{"$f":"G146*('Client Output'!C$10/12)","v":1114.3328790192406},{"$f":"-(G146+H146)*('Client Output'!C$12/12)","v":-258.54665741090633},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H146+I146)*'Client Output'!C$11,0)","v":0},206578.77927131415]
[null,null,142,206578.77927131415,1177.9489374005259,0,{"$f":"D147+E147+F147","v":207756.72820871469},{"$f":"G147*('Client Output'!C$10/12)","v":1125.3489444638717},{"$f":"-(G147+H147)*('Client Output'!C$12/12)","v":-261.10259644147322},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H147+I147)*'Client Output'!C$11,0)","v":0},{"$f":"G147+H147+I147+J147","v":208620.97455673708}]
[null,null,143,208620.97455673708,1177.9489374005259,0,209798.92349413762,{"$f":"G148*('Client Output'!C$10/12)","v":1136.410835593246},{"$f":"-(G148+H148)*('Client Output'!C$12/12)","v":-263.66916791216357},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H148+I148)*'Client Output'!C$11,0)","v":0},210671.6651618187]
[null,null,144,210671.6651618187,1177.9489374005259,0,211849.61409921924,{"$f":"G149*('Client Output'!C$10/12)","v":1147.5187430374381},{"$f":"-(G149+H149)*('Client Output'!C$12/12)","v":-266.24641605282085},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H149+I149)*'Client Output'!C$11,0)","v":0},212730.88642620386]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},145,212730.88642620386,{"$f":"((E$149*(1+B$150)))","v":1195.6181714615336},0,213926.50459766539,{"$f":"G150*('Client Output'!C$10/12)","v":1158.7685665706881},{"$f":"-(G150+H150)*('Client Output'!C$12/12)","v":-268.85659145529507},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H150+I150)*'Client Output'!C$11,0)","v":0},214816.41657278078]
[null,null,146,214816.41657278078,{"$f":"((E$149*(1+B$150)))","v":1195.6181714615336},0,216012.03474424232,{"$f":"G151*('Client Output'!C$10/12)","v":1170.0651881979798},{"$f":"-(G151+H151)*('Client Output'!C$12/12)","v":-271.47762491555039},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H151+I151)*'Client Output'!C$11,0)","v":0},216910.62230752475]
[null,null,147,216910.62230752475,1195.6181714615336,0,218106.24047898629,{"$f":"G152*('Client Output'!C$10/12)","v":1181.4088025945098},{"$f":"-(G152+H152)*('Client Output'!C$12/12)","v":-274.10956160197605},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H152+I152)*'Client Output'!C$11,0)","v":0},219013.53971997884]
[null,null,148,219013.53971997884,1195.6181714615336,0,220209.15789144038,{"$f":"G153*('Client Output'!C$10/12)","v":1192.7996052453027},{"$f":"-(G153+H153)*('Client Output'!C$12/12)","v":-276.75244687085711},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H153+I153)*'Client Output'!C$11,0)","v":0},221125.20504981483]
[null,null,149,221125.20504981483,1195.6181714615336,0,222320.82322127637,{"$f":"G154*('Client Output'!C$10/12)","v":1204.2377924485809},{"$f":"-(G154+H154)*('Client Output'!C$12/12)","v":-279.4063262671562},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H154+I154)*'Client Output'!C$11,0)","v":0},223245.65468745778]
[null,null,150,223245.65468745778,1195.6181714615336,0,224441.27285891931,{"$f":"G155*('Client Output'!C$10/12)","v":1215.7235613191469},{"$f":"-(G155+H155)*('Client Output'!C$12/12)","v":-282.07124552529808},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H155+I155)*'Client Output'!C$11,0)","v":0},225374.92517471316]
[null,null,151,225374.92517471316,1195.6181714615336,0,226570.5433461747,{"$f":"G156*('Client Output'!C$10/12)","v":1227.2571097917803},{"$f":"-(G156+H156)*('Client Output'!C$12/12)","v":-284.74725056995811},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H156+I156)*'Client Output'!C$11,0)","v":0},227513.05320539651]
[null,null,152,227513.05320539651,1195.6181714615336,0,228708.67137685805,{"$f":"G157*('Client Output'!C$10/12)","v":1238.8386366246484},{"$f":"-(G157+H157)*('Client Output'!C$12/12)","v":-287.43438751685341},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H157+I157)*'Client Output'!C$11,0)","v":0},229660.07562596587]
[null,null,153,229660.07562596587,1195.6181714615336,0,230855.6937974274,{"$f":"G158*('Client Output'!C$10/12)","v":1250.4683414027324},{"$f":"-(G158+H158)*('Client Output'!C$12/12)","v":-290.13270267353766},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H158+I158)*'Client Output'!C$11,0)","v":0},231816.02943615662]
[null,null,154,231816.02943615662,1195.6181714615336,0,233011.64760761816,{"$f":"G159*('Client Output'!C$10/12)","v":1262.1464245412656},{"$f":"-(G159+H159)*('Client Output'!C$12/12)","v":-292.84224254019932},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H159+I159)*'Client Output'!C$11,0)","v":0},233980.95178961923]
[null,null,155,233980.95178961923,1195.6181714615336,0,235176.56996108076,{"$f":"G160*('Client Output'!C$10/12)","v":1273.8730872891881},{"$f":"-(G160+H160)*('Client Output'!C$12/12)","v":-295.56305381046246},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H160+I160)*'Client Output'!C$11,0)","v":0},236154.87999455948]
[null,null,156,236154.87999455948,1195.6181714615336,0,237350.49816602102,{"$f":"G161*('Client Output'!C$10/12)","v":1285.6485317326144},{"$f":"-(G161+H161)*('Client Output'!C$12/12)","v":-298.29518337219207},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H161+I161)*'Client Output'!C$11,0)","v":0},238337.85151438144]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},157,238337.85151438144,{"$f":"((E$161*(1+B$162)))","v":1213.5524440334566},0,239551.40395841491,{"$f":"G162*('Client Output'!C$10/12)","v":1297.5701047747482},{"$f":"-(G162+H162)*('Client Output'!C$12/12)","v":-301.06121757898711},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H162+I162)*'Client Output'!C$11,0)","v":0},240547.91284561067]
[null,null,158,240547.91284561067,{"$f":"((E$161*(1+B$162)))","v":1213.5524440334566},0,241761.46528964414,{"$f":"G163*('Client Output'!C$10/12)","v":1309.5412703189065},{"$f":"-(G163+H163)*('Client Output'!C$12/12)","v":-303.83875819995382},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H163+I163)*'Client Output'!C$11,0)","v":0},242767.16780176311]
[null,null,159,242767.16780176311,1213.5524440334566,0,243980.72024579658,{"$f":"G164*('Client Output'!C$10/12)","v":1321.5622346647322},{"$f":"-(G164+H164)*('Client Output'!C$12/12)","v":-306.62785310057666},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H164+I164)*'Client Output'!C$11,0)","v":0},244995.65462736075]
[null,null,160,244995.65462736075,1213.5524440334566,0,246209.20707139422,{"$f":"G165*('Client Output'!C$10/12)","v":1333.6332049700527},{"$f":"-(G165+H165)*('Client Output'!C$12/12)","v":-309.42855034545533},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H165+I165)*'Client Output'!C$11,0)","v":0},247233.41172601882]
[null,null,161,247233.41172601882,1213.5524440334566,0,248446.96417005229,{"$f":"G166*('Client Output'!C$10/12)","v":1345.7543892544506},{"$f":"-(G166+H166)*('Client Output'!C$12/12)","v":-312.24089819913343},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H166+I166)*'Client Output'!C$11,0)","v":0},249480.47766110761]
[null,null,162,249480.47766110761,1213.5524440334566,0,250694.03010514108,{"$f":"G167*('Client Output'!C$10/12)","v":1357.9259964028481},{"$f":"-(G167+H167)*('Client Output'!C$12/12)","v":-315.06494512692996},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H167+I167)*'Client Output'!C$11,0)","v":0},251736.891156417]
[null,null,163,251736.891156417,1213.5524440334566,0,252950.44360045047,{"$f":"G168*('Client Output'!C$10/12)","v":1370.1482361691073},{"$f":"-(G168+H168)*('Client Output'!C$12/12)","v":-317.90073979577448},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H168+I168)*'Client Output'!C$11,0)","v":0},254002.69109682381]
[null,null,164,254002.69109682381,1213.5524440334566,0,255216.24354085728,{"$f":"G169*('Client Output'!C$10/12)","v":1382.4213191796443},{"$f":"-(G169+H169)*('Client Output'!C$12/12)","v":-320.74833107504617},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H169+I169)*'Client Output'!C$11,0)","v":0},256277.91652896188]
[null,null,165,256277.91652896188,1213.5524440334566,0,257491.46897299535,{"$f":"G170*('Client Output'!C$10/12)","v":1394.7454569370589},{"$f":"-(G170+H170)*('Client Output'!C$12/12)","v":-323.6077680374155},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H170+I170)*'Client Output'!C$11,0)","v":0},258562.606661895]
[null,null,166,258562.606661895,1213.5524440334566,0,259776.15910592847,{"$f":"G171*('Client Output'!C$10/12)","v":1407.1208618237799},{"$f":"-(G171+H171)*('Client Output'!C$12/12)","v":-326.4790999596903},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H171+I171)*'Client Output'!C$11,0)","v":0},260856.80086779257]
[null,null,167,260856.80086779257,1213.5524440334566,0,262070.35331182604,{"$f":"G172*('Client Output'!C$10/12)","v":1419.5477471057252},{"$f":"-(G172+H172)*('Client Output'!C$12/12)","v":-329.36237632366471},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H172+I172)*'Client Output'!C$11,0)","v":0},263160.53868260811]
[null,null,168,263160.53868260811,1213.5524440334566,0,264374.09112664155,{"$f":"G173*('Client Output'!C$10/12)","v":1432.0263269359757},{"$f":"-(G173+H173)*('Client Output'!C$12/12)","v":-332.25764681697189},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H173+I173)*'Client Output'!C$11,0)","v":0},265473.85980676056]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},169,265473.85980676056,{"$f":"((E$173*(1+B$174)))","v":1231.7557306939584},0,266705.61553745455,{"$f":"G174*('Client Output'!C$10/12)","v":1444.6554174945463},{"$f":"-(G174+H174)*('Client Output'!C$12/12)","v":-335.18783869368639},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H174+I174)*'Client Output'!C$11,0)","v":0},267815.08311625541]
[null,null,170,267815.08311625541,{"$f":"((E$173*(1+B$174)))","v":1231.7557306939584},0,269046.83884694939,{"$f":"G175*('Client Output'!C$10/12)","v":1457.3370437543099},{"$f":"-(G175+H175)*('Client Output'!C$12/12)","v":-338.13021986337964},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H175+I175)*'Client Output'!C$11,0)","v":0},270166.04567084031]
[null,null,171,270166.04567084031,1231.7557306939584,0,271397.80140153429,{"$f":"G176*('Client Output'!C$10/12)","v":1470.0714242583115},{"$f":"-(G176+H176)*('Client Output'!C$12/12)","v":-341.08484103224072},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H176+I176)*'Client Output'!C$11,0)","v":0},272526.78798476036]
[null,null,172,272526.78798476036,1231.7557306939584,0,273758.54371545435,{"$f":"G177*('Client Output'!C$10/12)","v":1482.8587784587119},{"$f":"-(G177+H177)*('Client Output'!C$12/12)","v":-344.05175311739134},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H177+I177)*'Client Output'!C$11,0)","v":0},274897.35074079566]
[null,null,173,274897.35074079566,1231.7557306939584,0,276129.10647148965,{"$f":"G178*('Client Output'!C$10/12)","v":1495.6993267205696},{"$f":"-(G178+H178)*('Client Output'!C$12/12)","v":-347.03100724776277},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H178+I178)*'Client Output'!C$11,0)","v":0},277277.77479096246]
[null,null,174,277277.77479096246,1231.7557306939584,0,278509.53052165644,{"$f":"G179*('Client Output'!C$10/12)","v":1508.5932903256398},{"$f":"-(G179+H179)*('Client Output'!C$12/12)","v":-350.02265476497763},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H179+I179)*'Client Output'!C$11,0)","v":0},279668.10115721711]
[null,null,175,279668.10115721711,1231.7557306939584,0,280899.8568879111,{"$f":"G180*('Client Output'!C$10/12)","v":1521.5408914761858},{"$f":"-(G180+H180)*('Client Output'!C$12/12)","v":-353.02674722423416},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H180+I180)*'Client Output'!C$11,0)","v":0},282068.37103216309]
[null,null,176,282068.37103216309,1231.7557306939584,0,283300.12676285708,{"$f":"G181*('Client Output'!C$10/12)","v":1534.54235329881},{"$f":"-(G181+H181)*('Client Output'!C$12/12)","v":-356.04333639519484},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H181+I181)*'Client Output'!C$11,0)","v":0},284478.62577976071]
[null,null,177,284478.62577976071,1231.7557306939584,0,285710.3815104547,{"$f":"G182*('Client Output'!C$10/12)","v":1547.5978998482972},{"$f":"-(G182+H182)*('Client Output'!C$12/12)","v":-359.07247426287876},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H182+I182)*'Client Output'!C$11,0)","v":0},286898.90693604015]
[null,null,178,286898.90693604015,1231.7557306939584,0,288130.66266673413,{"$f":"G183*('Client Output'!C$10/12)","v":1560.7077561114775},{"$f":"-(G183+H183)*('Client Output'!C$12/12)","v":-362.114213028557},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H183+I183)*'Client Output'!C$11,0)","v":0},289329.25620981702]
[null,null,179,289329.25620981702,1231.7557306939584,0,290561.011940511,{"$f":"G184*('Client Output'!C$10/12)","v":1573.8721480111021},{"$f":"-(G184+H184)*('Client Output'!C$12/12)","v":-365.16860511065266},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H184+I184)*'Client Output'!C$11,0)","v":0},291769.71548341145]
[null,null,180,291769.71548341145,1231.7557306939584,0,293001.47121410543,{"$f":"G185*('Client Output'!C$10/12)","v":1587.0913024097385},{"$f":"-(G185+H185)*('Client Output'!C$12/12)","v":-368.23570314564392},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H185+I185)*'Client Output'!C$11,0)","v":0},294220.32681336952]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},181,294220.32681336952,{"$f":"((E$185*(1+B$186)))","v":1250.2320666543676},0,295470.55888002389,{"$f":"G186*('Client Output'!C$10/12)","v":1600.4655272667969},{"$f":"-(G186+H186)*('Client Output'!C$12/12)","v":-371.33878050911335},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H186+I186)*'Client Output'!C$11,0)","v":0},296699.68562678155]
[null,null,182,296699.68562678155,{"$f":"((E$185*(1+B$186)))","v":1250.2320666543676},0,297949.91769343591,{"$f":"G187*('Client Output'!C$10/12)","v":1613.895387506112},{"$f":"-(G187+H187)*('Client Output'!C$12/12)","v":-374.45476635117751},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H187+I187)*'Client Output'!C$11,0)","v":0},299189.35831459082]
[null,null,183,299189.35831459082,1250.2320666543676,0,300439.59038124519,{"$f":"G188*('Client Output'!C$10/12)","v":1627.3811145650789},{"$f":"-(G188+H188)*('Client Output'!C$12/12)","v":-377.58371436976284},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H188+I188)*'Client Output'!C$11,0)","v":0},301689.38778144051]
[null,null,184,301689.38778144051,1250.2320666543676,0,302939.61984809488,{"$f":"G189*('Client Output'!C$10/12)","v":1640.9229408438482},{"$f":"-(G189+H189)*('Client Output'!C$12/12)","v":-380.72567848617342},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H189+I189)*'Client Output'!C$11,0)","v":0},304199.81711045257]
[null,null,185,304199.81711045257,1250.2320666543676,0,305450.04917710694,{"$f":"G190*('Client Output'!C$10/12)","v":1654.52109970933},{"$f":"-(G190+H190)*('Client Output'!C$12/12)","v":-383.88071284602034},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H190+I190)*'Client Output'!C$11,0)","v":0},306720.68956397026]
[null,null,186,306720.68956397026,1250.2320666543676,0,307970.92163062462,{"$f":"G191*('Client Output'!C$10/12)","v":1668.1758254992176},{"$f":"-(G191+H191)*('Client Output'!C$12/12)","v":-387.04887182015483},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H191+I191)*'Client Output'!C$11,0)","v":0},309252.0485843037]
[null,null,187,309252.0485843037,1250.2320666543676,0,310502.28065095807,{"$f":"G192*('Client Output'!C$10/12)","v":1681.8873535260238},{"$f":"-(G192+H192)*('Client Output'!C$12/12)","v":-390.2302100056051},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H192+I192)*'Client Output'!C$11,0)","v":0},311793.93779447849]
[null,null,188,311793.93779447849,1250.2320666543676,0,313044.16986113286,{"$f":"G193*('Client Output'!C$10/12)","v":1695.6559200811373},{"$f":"-(G193+H193)*('Client Output'!C$12/12)","v":-393.42478222651749},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H193+I193)*'Client Output'!C$11,0)","v":0},314346.40099898749]
[null,null,189,314346.40099898749,1250.2320666543676,0,315596.63306564186,{"$f":"G194*('Client Output'!C$10/12)","v":1709.4817624388943},{"$f":"-(G194+H194)*('Client Output'!C$12/12)","v":-396.63264353510095},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H194+I194)*'Client Output'!C$11,0)","v":0},316909.48218454566]
[null,null,190,316909.48218454566,1250.2320666543676,0,318159.71425120003,{"$f":"G195*('Client Output'!C$10/12)","v":1723.3651188606677},{"$f":"-(G195+H195)*('Client Output'!C$12/12)","v":-399.85384921257588},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H195+I195)*'Client Output'!C$11,0)","v":0},319483.22552084812]
[null,null,191,319483.22552084812,1250.2320666543676,0,320733.45758750249,{"$f":"G196*('Client Output'!C$10/12)","v":1737.3062285989727},{"$f":"-(G196+H196)*('Client Output'!C$12/12)","v":-403.08845477012687},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H196+I196)*'Client Output'!C$11,0)","v":0},322067.67536133138]
[null,null,192,322067.67536133138,1250.2320666543676,0,323317.90742798575,{"$f":"G197*('Client Output'!C$10/12)","v":1751.3053319015903},{"$f":"-(G197+H197)*('Client Output'!C$12/12)","v":-406.33651594985918},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H197+I197)*'Client Output'!C$11,0)","v":0},324662.87624393747]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},193,324662.87624393747,{"$f":"((E$197*(1+B$198)))","v":1268.9855476541829},0,325931.86179159163,{"$f":"G198*('Client Output'!C$10/12)","v":1765.4642513711221},{"$f":"-(G198+H198)*('Client Output'!C$12/12)","v":-409.62165755370341},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H198+I198)*'Client Output'!C$11,0)","v":0},327287.70438540902]
[null,null,194,327287.70438540902,{"$f":"((E$197*(1+B$198)))","v":1268.9855476541829},{"$f":"E199*D$1","v":0},328556.68993306317,{"$f":"G199*('Client Output'!C$10/12)","v":1779.6820704707598},{"$f":"-(G199+H199)*('Client Output'!C$12/12)","v":-412.92046500441745},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H199+I199)*'Client Output'!C$11,0)","v":0},329923.45153852954]
[null,null,{"$f":"C199+1","v":195},329923.45153852954,1268.9855476541829,0,331192.43708618369,{"$f":"G200*('Client Output'!C$10/12)","v":1793.9590342168292},{"$f":"-(G200+H200)*('Client Output'!C$12/12)","v":-416.23299515050064},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H200+I200)*'Client Output'!C$11,0)","v":0},332570.16312525002]
[null,null,196,332570.16312525002,1268.9855476541829,0,333839.14867290418,{"$f":"G201*('Client Output'!C$10/12)","v":1808.2953886448986},{"$f":"-(G201+H201)*('Client Output'!C$12/12)","v":-419.55930507693637},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H201+I201)*'Client Output'!C$11,0)","v":0},335227.88475647214]
[null,null,197,335227.88475647214,1268.9855476541829,0,336496.87030412629,{"$f":"G202*('Client Output'!C$10/12)","v":1822.6913808140184},{"$f":"-(G202+H202)*('Client Output'!C$12/12)","v":-422.89945210617537},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H202+I202)*'Client Output'!C$11,0)","v":0},337896.66223283415]
[null,null,198,337896.66223283415,1268.9855476541829,0,339165.6477804883,{"$f":"G203*('Client Output'!C$10/12)","v":1837.1472588109793},{"$f":"-(G203+H203)*('Client Output'!C$12/12)","v":-426.2534937991241},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H203+I203)*'Client Output'!C$11,0)","v":0},340576.54154550016]
[null,null,199,340576.54154550016,1268.9855476541829,0,341845.52709315432,{"$f":"G204*('Client Output'!C$10/12)","v":1851.663271754587},{"$f":"-(G204+H204)*('Client Output'!C$12/12)","v":-429.62148795613615},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H204+I204)*'Client Output'!C$11,0)","v":0},343267.56887695275]
[null,null,200,343267.56887695275,1268.9855476541829,0,344536.5544246069,{"$f":"G205*('Client Output'!C$10/12)","v":1866.239669799955},{"$f":"-(G205+H205)*('Client Output'!C$12/12)","v":-433.00349261800864},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H205+I205)*'Client Output'!C$11,0)","v":0},345969.7906017889]
[null,null,201,345969.7906017889,1268.9855476541829,0,347238.77614944306,{"$f":"G206*('Client Output'!C$10/12)","v":1880.8767041428175},{"$f":"-(G206+H206)*('Client Output'!C$12/12)","v":-436.3995660669824},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H206+I206)*'Client Output'!C$11,0)","v":0},348683.25328751892]
[null,null,202,348683.25328751892,1268.9855476541829,0,349952.23883517308,{"$f":"G207*('Client Output'!C$10/12)","v":1895.5746270238551},{"$f":"-(G207+H207)*('Client Output'!C$12/12)","v":-439.80976682774616},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H207+I207)*'Client Output'!C$11,0)","v":0},351408.00369536917]
[null,null,203,351408.00369536917,1268.9855476541829,0,352676.98924302333,{"$f":"G208*('Client Output'!C$10/12)","v":1910.3336917330441},{"$f":"-(G208+H208)*('Client Output'!C$12/12)","v":-443.23415366844546},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H208+I208)*'Client Output'!C$11,0)","v":0},354144.08878108789]
[null,null,204,354144.08878108789,1268.9855476541829,0,355413.07432874205,{"$f":"G209*('Client Output'!C$10/12)","v":1925.1541526140204},{"$f":"-(G209+H209)*('Client Output'!C$12/12)","v":-446.67278560169507},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H209+I209)*'Client Output'!C$11,0)","v":0},356891.55569575436]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},205,{"$f":"K209","v":356891.55569575436},{"$f":"((E$209*(1+B$210)))","v":1288.0203308689956},0,358179.57602662337,{"$f":"G210*('Client Output'!C$10/12)","v":1940.1393701442109},{"$f":"-(G210+H210)*('Client Output'!C$12/12)","v":-450.14964424595951},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H210+I210)*'Client Output'!C$11,0)","v":0},359669.56575252162]
[null,null,206,359669.56575252162,{"$f":"((E$209*(1+B$210)))","v":1288.0203308689956},0,{"$f":"D211+E211+F211","v":360957.58608339063},{"$f":"G211*('Client Output'!C$10/12)","v":1955.1869246183669},{"$f":"-(G211+H211)*('Client Output'!C$12/12)","v":-453.64096626001128},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H211+I211)*'Client Output'!C$11,0)","v":0},{"$f":"G211+H211+I211+J211","v":362459.13204174902}]
[null,null,207,362459.13204174902,1288.0203308689956,0,363747.15237261803,{"$f":"G212*('Client Output'!C$10/12)","v":1970.297075351682},{"$f":"-(G212+H212)*('Client Output'!C$12/12)","v":-457.14681180996217},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H212+I212)*'Client Output'!C$11,0)","v":0},365260.30263615976]
[null,null,208,365260.30263615976,1288.0203308689956,0,366548.32296702877,{"$f":"G213*('Client Output'!C$10/12)","v":1985.4700827380734},{"$f":"-(G213+H213)*('Client Output'!C$12/12)","v":-460.6672413122086},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H213+I213)*'Client Output'!C$11,0)","v":0},368073.12580845464]
[null,null,209,368073.12580845464,1288.0203308689956,0,369361.14613932365,{"$f":"G214*('Client Output'!C$10/12)","v":2000.7062082546709},{"$f":"-(G214+H214)*('Client Output'!C$12/12)","v":-464.20231543447289},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H214+I214)*'Client Output'!C$11,0)","v":0},370897.65003214387]
[null,null,210,370897.65003214387,1288.0203308689956,0,372185.67036301288,{"$f":"G215*('Client Output'!C$10/12)","v":2016.0057144663208},{"$f":"-(G215+H215)*('Client Output'!C$12/12)","v":-467.75209509684902},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H215+I215)*'Client Output'!C$11,0)","v":0},373733.92398238234]
[null,null,211,373733.92398238234,1288.0203308689956,0,375021.94431325136,{"$f":"G216*('Client Output'!C$10/12)","v":2031.3688650301126},{"$f":"-(G216+H216)*('Client Output'!C$12/12)","v":-471.31664147285187},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H216+I216)*'Client Output'!C$11,0)","v":0},376581.99653680861]
[null,null,212,376581.99653680861,1288.0203308689956,0,377870.01686767762,{"$f":"G217*('Client Output'!C$10/12)","v":2046.7959246999214},{"$f":"-(G217+H217)*('Client Output'!C$12/12)","v":-474.89601599047194},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H217+I217)*'Client Output'!C$11,0)","v":0},379441.91677638708]
[null,null,213,379441.91677638708,1288.0203308689956,0,380729.93710725609,{"$f":"G218*('Client Output'!C$10/12)","v":2062.2871593309715},{"$f":"-(G218+H218)*('Client Output'!C$12/12)","v":-478.49028033323384},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H218+I218)*'Client Output'!C$11,0)","v":0},382313.73398625385]
[null,null,214,382313.73398625385,1288.0203308689956,0,383601.75431712286,{"$f":"G219*('Client Output'!C$10/12)","v":2077.8428358844167},{"$f":"-(G219+H219)*('Client Output'!C$12/12)","v":-482.09949644125913},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H219+I219)*'Client Output'!C$11,0)","v":0},385197.49765656603]
[null,null,215,385197.49765656603,1288.0203308689956,0,386485.51798743504,{"$f":"G220*('Client Output'!C$10/12)","v":2093.4632224319407},{"$f":"-(G220+H220)*('Client Output'!C$12/12)","v":-485.72372651233377},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H220+I220)*'Client Output'!C$11,0)","v":0},388093.25748335465]
[null,null,216,388093.25748335465,1288.0203308689956,0,389381.27781422366,{"$f":"G221*('Client Output'!C$10/12)","v":2109.1485881603794},{"$f":"-(G221+H221)*('Client Output'!C$12/12)","v":-489.3630330029801},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H221+I221)*'Client Output'!C$11,0)","v":0},391001.06336938107]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},217,391001.06336938107,{"$f":"((E$221*(1+B$222)))","v":1307.3406358320306},0,392308.40400521312,{"$f":"G222*('Client Output'!C$10/12)","v":2125.0038550282388},{"$f":"-(G222+H222)*('Client Output'!C$12/12)","v":-493.04175982530171},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H222+I222)*'Client Output'!C$11,0)","v":0},393940.36610041605]
[null,null,218,393940.36610041605,{"$f":"((E$221*(1+B$222)))","v":1307.3406358320306},0,395247.7067362481,{"$f":"G223*('Client Output'!C$10/12)","v":2140.9250781546784},{"$f":"-(G223+H223)*('Client Output'!C$12/12)","v":-496.73578976800349},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H223+I223)*'Client Output'!C$11,0)","v":0},396891.89602463477]
[null,null,219,396891.89602463477,1307.3406358320306,0,398199.23666046682,{"$f":"G224*('Client Output'!C$10/12)","v":2156.912531910863},{"$f":"-(G224+H224)*('Client Output'!C$12/12)","v":-500.44518649047211},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H224+I224)*'Client Output'!C$11,0)","v":0},399855.70400588721]
[null,null,220,399855.70400588721,1307.3406358320306,0,401163.04464171926,{"$f":"G225*('Client Output'!C$10/12)","v":2172.9664918093135},{"$f":"-(G225+H225)*('Client Output'!C$12/12)","v":-504.1700139169107},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H225+I225)*'Client Output'!C$11,0)","v":0},402831.84111961164]
[null,null,221,402831.84111961164,1307.3406358320306,0,404139.18175544369,{"$f":"G226*('Client Output'!C$10/12)","v":2189.0872345086545},{"$f":"-(G226+H226)*('Client Output'!C$12/12)","v":-507.91033623744045},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H226+I226)*'Client Output'!C$11,0)","v":0},405820.35865371488]
[null,null,222,405820.35865371488,1307.3406358320306,0,407127.69928954693,{"$f":"G227*('Client Output'!C$10/12)","v":2205.2750378183805},{"$f":"-(G227+H227)*('Client Output'!C$12/12)","v":-511.66621790920664},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H227+I227)*'Client Output'!C$11,0)","v":0},408821.30810945609]
[null,null,223,408821.30810945609,1307.3406358320306,0,410128.64874528814,{"$f":"G228*('Client Output'!C$10/12)","v":2221.5301807036453},{"$f":"-(G228+H228)*('Client Output'!C$12/12)","v":-515.43772365748976},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H228+I228)*'Client Output'!C$11,0)","v":0},411834.74120233435]
[null,null,224,411834.74120233435,1307.3406358320306,0,413142.0818381664,{"$f":"G229*('Client Output'!C$10/12)","v":2237.8529432900691},{"$f":"-(G229+H229)*('Client Output'!C$12/12)","v":-519.22491847682056},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H229+I229)*'Client Output'!C$11,0)","v":0},414860.70986297965]
[null,null,225,414860.70986297965,1307.3406358320306,0,416168.0504988117,{"$f":"G230*('Client Output'!C$10/12)","v":2254.2436068685647},{"$f":"-(G230+H230)*('Client Output'!C$12/12)","v":-523.02786763210031},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H230+I230)*'Client Output'!C$11,0)","v":0},417899.26623804815]
[null,null,226,417899.26623804815,1307.3406358320306,0,419206.6068738802,{"$f":"G231*('Client Output'!C$10/12)","v":2270.7024539001854},{"$f":"-(G231+H231)*('Client Output'!C$12/12)","v":-526.8466366597255},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H231+I231)*'Client Output'!C$11,0)","v":0},420950.46269112069]
[null,null,227,420950.46269112069,1307.3406358320306,0,422257.80332695274,{"$f":"G232*('Client Output'!C$10/12)","v":2287.2297680209954},{"$f":"-(G232+H232)*('Client Output'!C$12/12)","v":-530.6812913687171},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H232+I232)*'Client Output'!C$11,0)","v":0},424014.35180360498]
[null,null,228,424014.35180360498,1307.3406358320306,0,425321.69243943703,{"$f":"G233*('Client Output'!C$10/12)","v":2303.825834046952},{"$f":"-(G233+H233)*('Client Output'!C$12/12)","v":-534.53189784185497},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H233+I233)*'Client Output'!C$11,0)","v":0},427090.98637564213]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},229,427090.98637564213,{"$f":"((E$233*(1+B$234)))","v":1326.950745369511},0,428417.93712101161,{"$f":"G234*('Client Output'!C$10/12)","v":2320.5971594054809},{"$f":"-(G234+H234)*('Client Output'!C$12/12)","v":-538.42316785052139},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H234+I234)*'Client Output'!C$11,0)","v":0},430200.11111256655]
[null,null,230,430200.11111256655,{"$f":"((E$233*(1+B$234)))","v":1326.950745369511},0,431527.06185793603,{"$f":"G235*('Client Output'!C$10/12)","v":2337.438251730488},{"$f":"-(G235+H235)*('Client Output'!C$12/12)","v":-542.33062513708308},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H235+I235)*'Client Output'!C$11,0)","v":0},433322.16948452941]
[null,null,231,433322.16948452941,1326.950745369511,0,434649.12022989889,{"$f":"G236*('Client Output'!C$10/12)","v":2354.349401245287},{"$f":"-(G236+H236)*('Client Output'!C$12/12)","v":-546.2543370389302},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H236+I236)*'Client Output'!C$11,0)","v":0},436457.21529410529]
[null,null,232,436457.21529410529,1326.950745369511,0,437784.16603947477,{"$f":"G237*('Client Output'!C$10/12)","v":2371.3308993804894},{"$f":"-(G237+H237)*('Client Output'!C$12/12)","v":-550.19437117356915},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H237+I237)*'Client Output'!C$11,0)","v":0},439605.30256768171]
[null,null,233,439605.30256768171,1326.950745369511,0,440932.25331305119,{"$f":"G238*('Client Output'!C$10/12)","v":2388.3830387790285},{"$f":"-(G238+H238)*('Client Output'!C$12/12)","v":-554.15079543978777},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H238+I238)*'Client Output'!C$11,0)","v":0},442766.48555639043]
[null,null,234,442766.48555639043,1326.950745369511,0,444093.43630175991,{"$f":"G239*('Client Output'!C$10/12)","v":2405.5061133012009},{"$f":"-(G239+H239)*('Client Output'!C$12/12)","v":-558.12367801882635},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H239+I239)*'Client Output'!C$11,0)","v":0},445940.81873704231]
[null,null,235,445940.81873704231,1326.950745369511,0,447267.76948241179,{"$f":"G240*('Client Output'!C$10/12)","v":2422.7004180297317},{"$f":"-(G240+H240)*('Client Output'!C$12/12)","v":-562.11308737555191},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H240+I240)*'Client Output'!C$11,0)","v":0},449128.356813066]
[null,null,236,449128.356813066,1326.950745369511,0,450455.30755843548,{"$f":"G241*('Client Output'!C$10/12)","v":2439.9662492748603},{"$f":"-(G241+H241)*('Client Output'!C$12/12)","v":-566.11909225963791},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H241+I241)*'Client Output'!C$11,0)","v":0},452329.15471545071]
[null,null,237,452329.15471545071,1326.950745369511,0,453656.1054608202,{"$f":"G242*('Client Output'!C$10/12)","v":2457.303904579444},{"$f":"-(G242+H242)*('Client Output'!C$12/12)","v":-570.14176170674955},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H242+I242)*'Client Output'!C$11,0)","v":0},455543.26760369289]
[null,null,238,455543.26760369289,1326.950745369511,0,456870.21834906237,{"$f":"G243*('Client Output'!C$10/12)","v":2474.7136827240893},{"$f":"-(G243+H243)*('Client Output'!C$12/12)","v":-574.18116503973306},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H243+I243)*'Client Output'!C$11,0)","v":0},458770.75086674676]
[null,null,239,458770.75086674676,1326.950745369511,0,460097.70161211625,{"$f":"G244*('Client Output'!C$10/12)","v":2492.1958837322977},{"$f":"-(G244+H244)*('Client Output'!C$12/12)","v":-578.23737186981066},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H244+I244)*'Client Output'!C$11,0)","v":0},462011.66012397874]
[null,null,240,462011.66012397874,1326.950745369511,0,463338.61086934822,{"$f":"G245*('Client Output'!C$10/12)","v":2509.7508088756376},{"$f":"-(G245+H245)*('Client Output'!C$12/12)","v":-582.31045209777983},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H245+I245)*'Client Output'!C$11,0)","v":0},465266.05122612609]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},241,465266.05122612609,{"$f":"((E$245*(1+B$246)))","v":1346.8550065500535},0,466612.90623267612,{"$f":"G246*('Client Output'!C$10/12)","v":2527.4865754269968},{"$f":"-(G246+H246)*('Client Output'!C$12/12)","v":-586.42549101012889},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H246+I246)*'Client Output'!C$11,0)","v":0},468553.96731709299]
[null,null,242,468553.96731709299,{"$f":"((E$245*(1+B$246)))","v":1346.8550065500535},0,469900.82232364302,{"$f":"G247*('Client Output'!C$10/12)","v":2545.2961209197342},{"$f":"-(G247+H247)*('Client Output'!C$12/12)","v":-590.55764805570345},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H247+I247)*'Client Output'!C$11,0)","v":0},471855.56079650705]
[null,null,243,471855.56079650705,1346.8550065500535,0,473202.41580305708,{"$f":"G248*('Client Output'!C$10/12)","v":2563.1797522665606},{"$f":"-(G248+H248)*('Client Output'!C$12/12)","v":-594.70699444415459},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H248+I248)*'Client Output'!C$11,0)","v":0},475170.88856087951]
[null,null,244,475170.88856087951,1346.8550065500535,0,476517.74356742954,{"$f":"G249*('Client Output'!C$10/12)","v":2581.1377776569116},{"$f":"-(G249+H249)*('Client Output'!C$12/12)","v":-598.87360168135808},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H249+I249)*'Client Output'!C$11,0)","v":0},478500.00774340506]
[null,null,245,478500.00774340506,1346.8550065500535,0,479846.86274995509,{"$f":"G250*('Client Output'!C$10/12)","v":2599.1705065622582},{"$f":"-(G250+H250)*('Client Output'!C$12/12)","v":-603.05754157064678},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H250+I250)*'Client Output'!C$11,0)","v":0},481842.97571494675]
[null,null,246,481842.97571494675,1346.8550065500535,0,483189.83072149678,{"$f":"G251*('Client Output'!C$10/12)","v":2617.2782497414423},{"$f":"-(G251+H251)*('Client Output'!C$12/12)","v":-607.25888621404772},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H251+I251)*'Client Output'!C$11,0)","v":0},485199.85008502414]
[null,null,247,485199.85008502414,1346.8550065500535,0,486546.70509157417,{"$f":"G252*('Client Output'!C$10/12)","v":2635.4613192460283},{"$f":"-(G252+H252)*('Client Output'!C$12/12)","v":-611.47770801352533},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H252+I252)*'Client Output'!C$11,0)","v":0},488570.68870280666]
[null,null,248,488570.68870280666,1346.8550065500535,0,489917.54370935669,{"$f":"G253*('Client Output'!C$10/12)","v":2653.7200284256833},{"$f":"-(G253+H253)*('Client Output'!C$12/12)","v":-615.71407967222797},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H253+I253)*'Client Output'!C$11,0)","v":0},491955.54965811013]
[null,null,249,491955.54965811013,1346.8550065500535,0,493302.40466466016,{"$f":"G254*('Client Output'!C$10/12)","v":2672.0546919335775},{"$f":"-(G254+H254)*('Client Output'!C$12/12)","v":-619.96807419574213},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H254+I254)*'Client Output'!C$11,0)","v":0},495354.491282398]
[null,null,250,495354.491282398,1346.8550065500535,0,496701.34628894803,{"$f":"G255*('Client Output'!C$10/12)","v":2690.4656257318034},{"$f":"-(G255+H255)*('Client Output'!C$12/12)","v":-624.23976489334984},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H255+I255)*'Client Output'!C$11,0)","v":0},498767.57214978646]
[null,null,251,498767.57214978646,1346.8550065500535,0,500114.42715633649,{"$f":"G256*('Client Output'!C$10/12)","v":2708.9531470968241},{"$f":"-(G256+H256)*('Client Output'!C$12/12)","v":-628.52922537929169},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H256+I256)*'Client Output'!C$11,0)","v":0},502194.85107805405]
[null,null,252,502194.85107805405,1346.8550065500535,0,503541.70608460408,{"$f":"G257*('Client Output'!C$10/12)","v":2727.5175746249402},{"$f":"-(G257+H257)*('Client Output'!C$12/12)","v":-632.83652957403626},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H257+I257)*'Client Output'!C$11,0)","v":0},505636.38712965499]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},253,505636.38712965499,{"$f":"((E$257*(1+B$258)))","v":1367.0578316483043},0,507003.44496130332,{"$f":"G258*('Client Output'!C$10/12)","v":2746.2686602070612},{"$f":"-(G258+H258)*('Client Output'!C$12/12)","v":-637.18714202688795},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H258+I258)*'Client Output'!C$11,0)","v":0},509112.52647948347]
[null,null,254,509112.52647948347,{"$f":"((E$257*(1+B$258)))","v":1367.0578316483043},0,510479.5843111318,{"$f":"G259*('Client Output'!C$10/12)","v":2765.0977483519655},{"$f":"-(G259+H259)*('Client Output'!C$12/12)","v":-641.55585257435473},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H259+I259)*'Client Output'!C$11,0)","v":0},512603.12620690942]
[null,null,255,512603.12620690942,1367.0578316483043,0,513970.18403855775,{"$f":"G260*('Client Output'!C$10/12)","v":2784.0051635421892},{"$f":"-(G260+H260)*('Client Output'!C$12/12)","v":-645.94273650262494},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H260+I260)*'Client Output'!C$11,0)","v":0},516108.2464655973]
[null,null,256,516108.2464655973,1367.0578316483043,0,517475.30429724563,{"$f":"G261*('Client Output'!C$10/12)","v":2802.9912316100817},{"$f":"-(G261+H261)*('Client Output'!C$12/12)","v":-650.34786941106961},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H261+I261)*'Client Output'!C$11,0)","v":0},519627.94765944465]
[null,null,257,519627.94765944465,1367.0578316483043,0,520995.00549109298,{"$f":"G262*('Client Output'!C$10/12)","v":2822.0562797434218},{"$f":"-(G262+H262)*('Client Output'!C$12/12)","v":-654.77132721354553},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H262+I262)*'Client Output'!C$11,0)","v":0},523162.29044362286]
[null,null,258,523162.29044362286,1367.0578316483043,{"$f":"E263*D$1","v":0},524529.34827527113,{"$f":"G263*('Client Output'!C$10/12)","v":2841.2006364910535},{"$f":"-(G263+H263)*('Client Output'!C$12/12)","v":-659.21318613970277},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H263+I263)*'Client Output'!C$11,0)","v":0},526711.33572562248]
[null,null,{"$f":"C263+1","v":259},526711.33572562248,1367.0578316483043,0,528078.39355727076,{"$f":"G264*('Client Output'!C$10/12)","v":2860.4246317685515},{"$f":"-(G264+H264)*('Client Output'!C$12/12)","v":-663.67352273629922},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H264+I264)*'Client Output'!C$11,0)","v":0},530275.14466630307]
[null,null,260,530275.14466630307,1367.0578316483043,0,531642.20249795134,{"$f":"G265*('Client Output'!C$10/12)","v":2879.7285968639044},{"$f":"-(G265+H265)*('Client Output'!C$12/12)","v":-668.15241386851903},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H265+I265)*'Client Output'!C$11,0)","v":0},533853.77868094679]
[null,null,261,533853.77868094679,1367.0578316483043,0,535220.83651259507,{"$f":"G266*('Client Output'!C$10/12)","v":2899.1128644432247},{"$f":"-(G266+H266)*('Client Output'!C$12/12)","v":-672.64993672129788},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H266+I266)*'Client Output'!C$11,0)","v":0},537447.29944031697]
[null,null,262,537447.29944031697,1367.0578316483043,0,538814.35727196524,{"$f":"G267*('Client Output'!C$10/12)","v":2918.5777685564799},{"$f":"-(G267+H267)*('Client Output'!C$12/12)","v":-677.16616880065214},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H267+I267)*'Client Output'!C$11,0)","v":0},541055.768871721]
[null,null,263,541055.768871721,1367.0578316483043,0,542422.82670336927,{"$f":"G268*('Client Output'!C$10/12)","v":2938.1236446432517},{"$f":"-(G268+H268)*('Client Output'!C$12/12)","v":-681.70118793501558},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H268+I268)*'Client Output'!C$11,0)","v":0},544679.24916007754]
[null,null,264,544679.24916007754,1367.0578316483043,0,546046.30699172581,{"$f":"G269*('Client Output'!C$10/12)","v":2957.7508295385164},{"$f":"-(G269+H269)*('Client Output'!C$12/12)","v":-686.25507227658045},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H269+I269)*'Client Output'!C$11,0)","v":0},548317.8027489878]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},265,548317.8027489878,{"$f":"((E$269*(1+B$270)))","v":1387.5636991230288},0,549705.36644811078,{"$f":"G270*('Client Output'!C$10/12)","v":2977.5707349272684},{"$f":"-(G270+H270)*('Client Output'!C$12/12)","v":-690.85367147879765},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H270+I270)*'Client Output'!C$11,0)","v":0},551992.08351155929]
[null,null,266,551992.08351155929,{"$f":"((E$269*(1+B$270)))","v":1387.5636991230288},0,553379.64721068228,{"$f":"G271*('Client Output'!C$10/12)","v":2997.4730890578639},{"$f":"-(G271+H271)*('Client Output'!C$12/12)","v":-695.47140037467511},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H271+I271)*'Client Output'!C$11,0)","v":0},555681.64889936545]
[null,null,267,555681.64889936545,1387.5636991230288,0,557069.21259848843,{"$f":"G272*('Client Output'!C$10/12)","v":3017.4582349084808},{"$f":"-(G272+H272)*('Client Output'!C$12/12)","v":-700.10833854174621},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H272+I272)*'Client Output'!C$11,0)","v":0},559386.56249485526]
[null,null,268,559386.56249485526,1387.5636991230288,0,560774.12619397824,{"$f":"G273*('Client Output'!C$10/12)","v":3037.5265168840506},{"$f":"-(G273+H273)*('Client Output'!C$12/12)","v":-704.76456588857798},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H273+I273)*'Client Output'!C$11,0)","v":0},563106.88814497378]
[null,null,269,{"$f":"K273","v":563106.88814497378},1387.5636991230288,0,564494.45184409677,{"$f":"G274*('Client Output'!C$10/12)","v":3057.6782808221924},{"$f":"-(G274+H274)*('Client Output'!C$12/12)","v":-709.4401626561488},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H274+I274)*'Client Output'!C$11,0)","v":0},566842.68996226287]
[null,null,270,566842.68996226287,1387.5636991230288,0,{"$f":"D275+E275+F275","v":568230.25366138585},{"$f":"G275*('Client Output'!C$10/12)","v":3077.9138739991749},{"$f":"-(G275+H275)*('Client Output'!C$12/12)","v":-714.13520941923127},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H275+I275)*'Client Output'!C$11,0)","v":0},{"$f":"G275+H275+I275+J275","v":570594.03232596582}]
[null,null,271,570594.03232596582,1387.5636991230288,0,571981.5960250888,{"$f":"G276*('Client Output'!C$10/12)","v":3098.2336451358992},{"$f":"-(G276+H276)*('Client Output'!C$12/12)","v":-718.8497870877809},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H276+I276)*'Client Output'!C$11,0)","v":0},574360.97988313693]
[null,null,272,574360.97988313693,1387.5636991230288,0,575748.54358225991,{"$f":"G277*('Client Output'!C$10/12)","v":3118.6379444039094},{"$f":"-(G277+H277)*('Client Output'!C$12/12)","v":-723.58397690832976},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H277+I277)*'Client Output'!C$11,0)","v":0},578143.59754975548]
[null,null,273,578143.59754975548,1387.5636991230288,0,579531.16124887846,{"$f":"G278*('Client Output'!C$10/12)","v":3139.1271234314268},{"$f":"-(G278+H278)*('Client Output'!C$12/12)","v":-728.33786046538739},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H278+I278)*'Client Output'!C$11,0)","v":0},581941.95051184448]
[null,null,274,581941.95051184448,1387.5636991230288,0,583329.51421096746,{"$f":"G279*('Client Output'!C$10/12)","v":3159.7015353094089},{"$f":"-(G279+H279)*('Client Output'!C$12/12)","v":-733.11151968284616},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H279+I279)*'Client Output'!C$11,0)","v":0},585756.10422659409]
[null,null,275,585756.10422659409,1387.5636991230288,0,587143.66792571708,{"$f":"G280*('Client Output'!C$10/12)","v":3180.3615345976359},{"$f":"-(G280+H280)*('Client Output'!C$12/12)","v":-737.90503682539338},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H280+I280)*'Client Output'!C$11,0)","v":0},589586.12442348932]
[null,null,276,589586.12442348932,1387.5636991230288,0,590973.68812261231,{"$f":"G281*('Client Output'!C$10/12)","v":3201.1074773308183},{"$f":"-(G281+H281)*('Client Output'!C$12/12)","v":-742.71849449992897},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H281+I281)*'Client Output'!C$11,0)","v":0},593432.07710544323]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},277,593432.07710544323,{"$f":"((E$281*(1+B$282)))","v":1408.377154609874},0,594840.45426005311,{"$f":"G282*('Client Output'!C$10/12)","v":3222.0524605752894},{"$f":"-(G282+H282)*('Client Output'!C$12/12)","v":-747.57813340078542},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H282+I282)*'Client Output'!C$11,0)","v":0},597314.92858722759]
[null,null,278,597314.92858722759,{"$f":"((E$281*(1+B$282)))","v":1408.377154609874},0,598723.30574183748,{"$f":"G283*('Client Output'!C$10/12)","v":3243.0845727682881},{"$f":"-(G283+H283)*('Client Output'!C$12/12)","v":-752.45798789325727},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H283+I283)*'Client Output'!C$11,0)","v":0},601213.93232671253]
[null,null,279,601213.93232671253,1408.377154609874,0,602622.30948132242,{"$f":"G284*('Client Output'!C$10/12)","v":3264.2041763571647},{"$f":"-(G284+H284)*('Client Output'!C$12/12)","v":-757.35814207209944},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H284+I284)*'Client Output'!C$11,0)","v":0},605129.15551560745]
[null,null,280,605129.15551560745,1408.377154609874,0,606537.53267021733,{"$f":"G285*('Client Output'!C$10/12)","v":3285.4116352970123},{"$f":"-(G285+H285)*('Client Output'!C$12/12)","v":-762.27868038189297},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H285+I285)*'Client Output'!C$11,0)","v":0},609060.66562513239]
[null,null,281,609060.66562513239,1408.377154609874,0,610469.04277974227,{"$f":"G286*('Client Output'!C$10/12)","v":3306.707315056939},{"$f":"-(G286+H286)*('Client Output'!C$12/12)","v":-767.21968761849905},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H286+I286)*'Client Output'!C$11,0)","v":0},613008.53040718066]
[null,null,282,613008.53040718066,1408.377154609874,0,614416.90756179055,{"$f":"G287*('Client Output'!C$10/12)","v":3328.0915826263672},{"$f":"-(G287+H287)*('Client Output'!C$12/12)","v":-772.18124893052118},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H287+I287)*'Client Output'!C$11,0)","v":0},616972.81789548637]
[null,null,283,616972.81789548637,1408.377154609874,0,618381.19505009626,{"$f":"G288*('Client Output'!C$10/12)","v":3349.5648065213563},{"$f":"-(G288+H288)*('Client Output'!C$12/12)","v":-777.16344982077214},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H288+I288)*'Client Output'!C$11,0)","v":0},620953.59640679683]
[null,null,284,620953.59640679683,1408.377154609874,0,622361.97356140672,{"$f":"G289*('Client Output'!C$10/12)","v":3371.1273567909548},{"$f":"-(G289+H289)*('Client Output'!C$12/12)","v":-782.16637614774709},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H289+I289)*'Client Output'!C$11,0)","v":0},624950.93454204989]
[null,null,285,624950.93454204989,1408.377154609874,0,626359.31169665977,{"$f":"G290*('Client Output'!C$10/12)","v":3392.7796050235756},{"$f":"-(G290+H290)*('Client Output'!C$12/12)","v":-787.19011412710415},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H290+I290)*'Client Output'!C$11,0)","v":0},628964.90118755621]
[null,null,286,628964.90118755621,1408.377154609874,0,630373.2783421661,{"$f":"G291*('Client Output'!C$10/12)","v":3414.5219243534016},{"$f":"-(G291+H291)*('Client Output'!C$12/12)","v":-792.23475033314946},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H291+I291)*'Client Output'!C$11,0)","v":0},632995.56551618641]
[null,null,287,632995.56551618641,1408.377154609874,0,634403.9426707963,{"$f":"G292*('Client Output'!C$10/12)","v":3436.3546894668152},{"$f":"-(G292+H292)*('Client Output'!C$12/12)","v":-797.30037170032881},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H292+I292)*'Client Output'!C$11,0)","v":0},637042.99698856275]
[null,null,288,637042.99698856275,1408.377154609874,0,638451.37414317264,{"$f":"G293*('Client Output'!C$10/12)","v":3458.2782766088535},{"$f":"-(G293+H293)*('Client Output'!C$12/12)","v":-802.38706552472695},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H293+I293)*'Client Output'!C$11,0)","v":0},641107.26535425684]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},289,641107.26535425684,{"$f":"((E$293*(1+B$294)))","v":1429.5028119290218},0,642536.76816618582,{"$f":"G294*('Client Output'!C$10/12)","v":3480.4074942335083},{"$f":"-(G294+H294)*('Client Output'!C$12/12)","v":-807.52146957552407},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H294+I294)*'Client Output'!C$11,0)","v":0},645209.65419084381]
[null,null,290,645209.65419084381,{"$f":"((E$293*(1+B$294)))","v":1429.5028119290218},0,646639.15700277279,{"$f":"G295*('Client Output'!C$10/12)","v":3502.6287670983543},{"$f":"-(G295+H295)*('Client Output'!C$12/12)","v":-812.67723221233882},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H295+I295)*'Client Output'!C$11,0)","v":0},649329.1085376587]
[null,null,291,649329.1085376587,1429.5028119290218,0,650758.61134958768,{"$f":"G296*('Client Output'!C$10/12)","v":3524.9424781436019},{"$f":"-(G296+H296)*('Client Output'!C$12/12)","v":-817.85444228466417},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H296+I296)*'Client Output'!C$11,0)","v":0},653465.69938544661]
[null,null,292,653465.69938544661,1429.5028119290218,0,654895.20219737559,{"$f":"G297*('Client Output'!C$10/12)","v":3547.3490119024527},{"$f":"-(G297+H297)*('Client Output'!C$12/12)","v":-823.05318901159762},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H297+I297)*'Client Output'!C$11,0)","v":0},657619.49802026642]
[null,null,293,657619.49802026642,1429.5028119290218,0,659049.00083219539,{"$f":"G298*('Client Output'!C$10/12)","v":3569.8487545077269},{"$f":"-(G298+H298)*('Client Output'!C$12/12)","v":-828.27356198337895},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H298+I298)*'Client Output'!C$11,0)","v":0},661790.57602471975]
[null,null,294,661790.57602471975,1429.5028119290218,0,663220.07883664872,{"$f":"G299*('Client Output'!C$10/12)","v":3592.4420936985157},{"$f":"-(G299+H299)*('Client Output'!C$12/12)","v":-833.51565116293409},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H299+I299)*'Client Output'!C$11,0)","v":0},665979.00527918432]
[null,null,295,665979.00527918432,1429.5028119290218,0,667408.5080911133,{"$f":"G300*('Client Output'!C$10/12)","v":3615.1294188268657},{"$f":"-(G300+H300)*('Client Output'!C$12/12)","v":-838.77954688742523},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H300+I300)*'Client Output'!C$11,0)","v":0},670184.85796305281]
[null,null,296,670184.85796305281,1429.5028119290218,0,671614.36077498179,{"$f":"G301*('Client Output'!C$10/12)","v":3637.9111208644867},{"$f":"-(G301+H301)*('Client Output'!C$12/12)","v":-844.06533986980776},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H301+I301)*'Client Output'!C$11,0)","v":0},674408.20655597642]
[null,null,297,674408.20655597642,1429.5028119290218,0,675837.70936790539,{"$f":"G302*('Client Output'!C$10/12)","v":3660.7875924094897},{"$f":"-(G302+H302)*('Client Output'!C$12/12)","v":-849.37312120039371},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H302+I302)*'Client Output'!C$11,0)","v":0},678649.12383911456]
[null,null,298,678649.12383911456,1429.5028119290218,0,680078.62665104354,{"$f":"G303*('Client Output'!C$10/12)","v":3683.7592276931546},{"$f":"-(G303+H303)*('Client Output'!C$12/12)","v":-854.70298234842096},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H303+I303)*'Client Output'!C$11,0)","v":0},682907.68289638835]
[null,null,299,682907.68289638835,1429.5028119290218,0,684337.18570831732,{"$f":"G304*('Client Output'!C$10/12)","v":3706.8264225867206},{"$f":"-(G304+H304)*('Client Output'!C$12/12)","v":-860.05501516363006},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H304+I304)*'Client Output'!C$11,0)","v":0},687183.9571157404]
[null,null,300,687183.9571157404,1429.5028119290218,0,688613.45992766938,{"$f":"G305*('Client Output'!C$10/12)","v":3729.9895746082111},{"$f":"-(G305+H305)*('Client Output'!C$12/12)","v":-865.42931187784689},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H305+I305)*'Client Output'!C$11,0)","v":0},691478.02019039972]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},301,691478.02019039972,{"$f":"((E$305*(1+B$306)))","v":1450.945354107957},0,692928.96554450772,{"$f":"G306*('Client Output'!C$10/12)","v":3753.3652300327522},{"$f":"-(G306+H306)*('Client Output'!C$12/12)","v":-870.85291346817553},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H306+I306)*'Client Output'!C$11,0)","v":0},695811.47786107229]
[null,null,302,695811.47786107229,{"$f":"((E$305*(1+B$306)))","v":1450.945354107957},0,697262.42321518029,{"$f":"G307*('Client Output'!C$10/12)","v":3776.838125748895},{"$f":"-(G307+H307)*('Client Output'!C$12/12)","v":-876.29907667616146},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H307+I307)*'Client Output'!C$11,0)","v":0},700162.96226425306]
[null,null,303,700162.96226425306,1450.945354107957,0,701613.90761836106,{"$f":"G308*('Client Output'!C$10/12)","v":3800.4086662661243},{"$f":"-(G308+H308)*('Client Output'!C$12/12)","v":-881.76789535578405},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H308+I308)*'Client Output'!C$11,0)","v":0},704532.54838927137]
[null,null,304,704532.54838927137,1450.945354107957,0,705983.49374337937,{"$f":"G309*('Client Output'!C$10/12)","v":3824.0772577766402},{"$f":"-(G309+H309)*('Client Output'!C$12/12)","v":-887.25946375144497},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H309+I309)*'Client Output'!C$11,0)","v":0},708920.31153740454]
[null,null,305,708920.31153740454,1450.945354107957,0,710371.25689151254,{"$f":"G310*('Client Output'!C$10/12)","v":3847.8443081623618},{"$f":"-(G310+H310)*('Client Output'!C$12/12)","v":-892.7738764995936},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H310+I310)*'Client Output'!C$11,0)","v":0},713326.32732317527]
[null,null,306,713326.32732317527,1450.945354107957,0,714777.27267728327,{"$f":"G311*('Client Output'!C$10/12)","v":3871.7102270019532},{"$f":"-(G311+H311)*('Client Output'!C$12/12)","v":-898.31122863035648},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H311+I311)*'Client Output'!C$11,0)","v":0},717750.67167565483]
[null,null,307,717750.67167565483,1450.945354107957,0,719201.61702976283,{"$f":"G312*('Client Output'!C$10/12)","v":3895.6754255778842},{"$f":"-(G312+H312)*('Client Output'!C$12/12)","v":-903.8716155691759},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H312+I312)*'Client Output'!C$11,0)","v":0},722193.42083977151]
[null,null,308,722193.42083977151,1450.945354107957,0,723644.36619387951,{"$f":"G313*('Client Output'!C$10/12)","v":3919.7403168835162},{"$f":"-(G313+H313)*('Client Output'!C$12/12)","v":-909.45513313845379},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H313+I313)*'Client Output'!C$11,0)","v":0},726654.6513776246]
[null,null,309,726654.6513776246,1450.945354107957,0,728105.5967317326,{"$f":"G314*('Client Output'!C$10/12)","v":3943.9053156302202},{"$f":"-(G314+H314)*('Client Output'!C$12/12)","v":-915.06187755920359},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H314+I314)*'Client Output'!C$11,0)","v":0},731134.44016980368]
[null,null,310,731134.44016980368,1450.945354107957,0,732585.38552391168,{"$f":"G315*('Client Output'!C$10/12)","v":3968.1708382545235},{"$f":"-(G315+H315)*('Client Output'!C$12/12)","v":-920.69194545270773},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H315+I315)*'Client Output'!C$11,0)","v":0},735632.86441671348]
[null,null,311,735632.86441671348,1450.945354107957,0,737083.80977082148,{"$f":"G316*('Client Output'!C$10/12)","v":3992.5373029252851},{"$f":"-(G316+H316)*('Client Output'!C$12/12)","v":-926.34543384218341},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H316+I316)*'Client Output'!C$11,0)","v":0},740150.00163990457]
[null,null,312,740150.00163990457,1450.945354107957,0,741600.94699401257,{"$f":"G317*('Client Output'!C$10/12)","v":4017.0051295509033},{"$f":"-(G317+H317)*('Client Output'!C$12/12)","v":-932.02244015445444},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H317+I317)*'Client Output'!C$11,0)","v":0},744685.92968340905]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},313,744685.92968340905,{"$f":"((E$317*(1+B$318)))","v":1472.7095344195761},0,746158.63921782863,{"$f":"G318*('Client Output'!C$10/12)","v":4041.6926290965739},{"$f":"-(G318+H318)*('Client Output'!C$12/12)","v":-937.7504148086565},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H318+I318)*'Client Output'!C$11,0)","v":0},749262.58143211657]
[null,null,314,749262.58143211657,{"$f":"((E$317*(1+B$318)))","v":1472.7095344195761},0,750735.29096653615,{"$f":"G319*('Client Output'!C$10/12)","v":4066.4828260687395},{"$f":"-(G319+H319)*('Client Output'!C$12/12)","v":-943.50221724075618},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H319+I319)*'Client Output'!C$11,0)","v":0},753858.27157536417]
[null,null,315,753858.27157536417,1472.7095344195761,0,755330.98110978375,{"$f":"G320*('Client Output'!C$10/12)","v":4091.3761476779973},{"$f":"-(G320+H320)*('Client Output'!C$12/12)","v":-949.27794657182721},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H320+I320)*'Client Output'!C$11,0)","v":0},758473.07931088994]
[null,null,316,758473.07931088994,1472.7095344195761,0,759945.78884530952,{"$f":"G321*('Client Output'!C$10/12)","v":4116.3730229120956},{"$f":"-(G321+H321)*('Client Output'!C$12/12)","v":-955.07770233527697},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H321+I321)*'Client Output'!C$11,0)","v":0},763107.08416588628]
[null,null,317,763107.08416588628,1472.7095344195761,0,764579.79370030586,{"$f":"G322*('Client Output'!C$10/12)","v":4141.473882543326},{"$f":"-(G322+H322)*('Client Output'!C$12/12)","v":-960.9015844785614},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H322+I322)*'Client Output'!C$11,0)","v":0},767760.36599837057]
[null,null,318,767760.36599837057,1472.7095344195761,0,769233.07553279016,{"$f":"G323*('Client Output'!C$10/12)","v":4166.6791591359488},{"$f":"-(G323+H323)*('Client Output'!C$12/12)","v":-966.74969336490756},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H323+I323)*'Client Output'!C$11,0)","v":0},772433.00499856111]
[null,null,319,772433.00499856111,1472.7095344195761,0,773905.7145329807,{"$f":"G324*('Client Output'!C$10/12)","v":4191.9892870536478},{"$f":"-(G324+H324)*('Client Output'!C$12/12)","v":-972.62212977504305},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H324+I324)*'Client Output'!C$11,0)","v":0},777125.08169025939]
[null,null,320,777125.08169025939,1472.7095344195761,0,778597.79122467898,{"$f":"G325*('Client Output'!C$10/12)","v":4217.4047024670135},{"$f":"-(G325+H325)*('Client Output'!C$12/12)","v":-978.51899490893254},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H325+I325)*'Client Output'!C$11,0)","v":0},781836.67693223711]
[null,null,321,781836.67693223711,1472.7095344195761,0,783309.3864666567,{"$f":"G326*('Client Output'!C$10/12)","v":4242.9258433610594},{"$f":"-(G326+H326)*('Client Output'!C$12/12)","v":-984.44039038752226},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H326+I326)*'Client Output'!C$11,0)","v":0},786567.87191963021]
[null,null,322,786567.87191963021,1472.7095344195761,{"$f":"E327*D$1","v":0},788040.5814540498,{"$f":"G327*('Client Output'!C$10/12)","v":4268.5531495427722},{"$f":"-(G327+H327)*('Client Output'!C$12/12)","v":-990.38641825449076},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H327+I327)*'Client Output'!C$11,0)","v":0},791318.7481853381]
[null,null,{"$f":"C327+1","v":323},791318.7481853381,1472.7095344195761,0,792791.45771975769,{"$f":"G328*('Client Output'!C$10/12)","v":4294.2870626486892},{"$f":"-(G328+H328)*('Client Output'!C$12/12)","v":-996.35718097800793},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H328+I328)*'Client Output'!C$11,0)","v":0},796089.38760142832]
[null,null,324,796089.38760142832,1472.7095344195761,0,797562.0971358479,{"$f":"G329*('Client Output'!C$10/12)","v":4320.1280261525117},{"$f":"-(G329+H329)*('Client Output'!C$12/12)","v":-1002.3527814525005},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H329+I329)*'Client Output'!C$11,0)","v":0},800879.87238054792]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},325,800879.87238054792,{"$f":"((E$329*(1+B$330)))","v":1494.8001774358697},0,802374.67255798378,{"$f":"G330*('Client Output'!C$10/12)","v":4346.1961430224146},{"$f":"-(G330+H330)*('Client Output'!C$12/12)","v":-1008.4010858762578},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H330+I330)*'Client Output'!C$11,0)","v":0},805712.46761512989]
[null,null,326,805712.46761512989,{"$f":"((E$329*(1+B$330)))","v":1494.8001774358697},0,807207.26779256575,{"$f":"G331*('Client Output'!C$10/12)","v":4372.3727005430665},{"$f":"-(G331+H331)*('Client Output'!C$12/12)","v":-1014.474550616386},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H331+I331)*'Client Output'!C$11,0)","v":0},810565.16594249243]
[null,null,327,810565.16594249243,1494.8001774358697,0,812059.96611992829,{"$f":"G332*('Client Output'!C$10/12)","v":4398.6581498162805},{"$f":"-(G332+H332)*('Client Output'!C$12/12)","v":-1020.5732803371808},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H332+I332)*'Client Output'!C$11,0)","v":0},815438.05098940746]
[null,null,328,815438.05098940746,1494.8001774358697,0,816932.85116684332,{"$f":"G333*('Client Output'!C$10/12)","v":4425.0529438204039},{"$f":"-(G333+H333)*('Client Output'!C$12/12)","v":-1026.6973801383297},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H333+I333)*'Client Output'!C$11,0)","v":0},820331.20673052536]
[null,null,329,820331.20673052536,1494.8001774358697,0,821826.00690796121,{"$f":"G334*('Client Output'!C$10/12)","v":4451.5575374181253},{"$f":"-(G334+H334)*('Client Output'!C$12/12)","v":-1032.8469555567242},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H334+I334)*'Client Output'!C$11,0)","v":0},825244.71748982253]
[null,null,330,825244.71748982253,1494.8001774358697,0,826739.51766725839,{"$f":"G335*('Client Output'!C$10/12)","v":4478.1723873643186},{"$f":"-(G335+H335)*('Client Output'!C$12/12)","v":-1039.0221125682783},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H335+I335)*'Client Output'!C$11,0)","v":0},830178.66794205445]
[null,null,331,830178.66794205445,1494.8001774358697,0,831673.46811949031,{"$f":"G336*('Client Output'!C$10/12)","v":4504.8979523139078},{"$f":"-(G336+H336)*('Client Output'!C$12/12)","v":-1045.2229575897552},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H336+I336)*'Client Output'!C$11,0)","v":0},835133.14311421441]
[null,null,332,835133.14311421441,1494.8001774358697,0,836627.94329165027,{"$f":"G337*('Client Output'!C$10/12)","v":4531.7346928297748},{"$f":"-(G337+H337)*('Client Output'!C$12/12)","v":-1051.4495974806},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H337+I337)*'Client Output'!C$11,0)","v":0},840108.22838699946]
[null,null,333,{"$f":"K337","v":840108.22838699946},1494.8001774358697,0,841603.02856443531,{"$f":"G338*('Client Output'!C$10/12)","v":4558.6830713906938},{"$f":"-(G338+H338)*('Client Output'!C$12/12)","v":-1057.7021395447825},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H338+I338)*'Client Output'!C$11,0)","v":0},845104.00949628127]
[null,null,334,845104.00949628127,1494.8001774358697,0,{"$f":"D339+E339+F339","v":846598.80967371713},{"$f":"G339*('Client Output'!C$10/12)","v":4585.7435523993036},{"$f":"-(G339+H339)*('Client Output'!C$12/12)","v":-1063.9806915326456},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H339+I339)*'Client Output'!C$11,0)","v":0},{"$f":"G339+H339+I339+J339","v":850120.57253458386}]
[null,null,335,850120.57253458386,1494.8001774358697,0,851615.37271201971,{"$f":"G340*('Client Output'!C$10/12)","v":4612.9166021901092},{"$f":"-(G340+H340)*('Client Output'!C$12/12)","v":-1070.2853616427624},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H340+I340)*'Client Output'!C$11,0)","v":0},855158.00395256712]
[null,null,336,855158.00395256712,1494.8001774358697,0,856652.80413000297,{"$f":"G341*('Client Output'!C$10/12)","v":4640.2026890375182},{"$f":"-(G341+H341)*('Client Output'!C$12/12)","v":-1076.6162585238008},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H341+I341)*'Client Output'!C$11,0)","v":0},860216.39056051674]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},337,860216.39056051674,{"$f":"((E$341*(1+B$342)))","v":1517.2221800974075},0,861733.6127406141,{"$f":"G342*('Client Output'!C$10/12)","v":4667.7237356783289},{"$f":"-(G342+H342)*('Client Output'!C$12/12)","v":-1083.0016705953656},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H342+I342)*'Client Output'!C$11,0)","v":0},865318.33480569709]
[null,null,338,865318.33480569709,{"$f":"((E$341*(1+B$342)))","v":1517.2221800974075},0,866835.55698579445,{"$f":"G343*('Client Output'!C$10/12)","v":4695.359267006389},{"$f":"-(G343+H343)*('Client Output'!C$12/12)","v":-1089.4136453160011},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H343+I343)*'Client Output'!C$11,0)","v":0},870441.50260748481]
[null,null,339,870441.50260748481,1517.2221800974075,0,871958.72478758218,{"$f":"G344*('Client Output'!C$10/12)","v":4723.1097592660726},{"$f":"-(G344+H344)*('Client Output'!C$12/12)","v":-1095.8522931835603},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H344+I344)*'Client Output'!C$11,0)","v":0},875585.98225366464]
[null,null,340,875585.98225366464,1517.2221800974075,0,877103.204433762,{"$f":"G345*('Client Output'!C$10/12)","v":4750.9756906828798},{"$f":"-(G345+H345)*('Client Output'!C$12/12)","v":-1102.3177251555562},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H345+I345)*'Client Output'!C$11,0)","v":0},880751.86239928938]
[null,null,341,880751.86239928938,1517.2221800974075,0,882269.08457938675,{"$f":"G346*('Client Output'!C$10/12)","v":4778.957541471681},{"$f":"-(G346+H346)*('Client Output'!C$12/12)","v":-1108.8100526510732},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H346+I346)*'Client Output'!C$11,0)","v":0},885939.23206820735]
[null,null,342,885939.23206820735,1517.2221800974075,0,887456.45424830471,{"$f":"G347*('Client Output'!C$10/12)","v":4807.0557938449865},{"$f":"-(G347+H347)*('Client Output'!C$12/12)","v":-1115.3293875526872},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H347+I347)*'Client Output'!C$11,0)","v":0},891148.180654597]
[null,null,343,891148.180654597,1517.2221800974075,0,892665.40283469437,{"$f":"G348*('Client Output'!C$10/12)","v":4835.2709320212634},{"$f":"-(G348+H348)*('Client Output'!C$12/12)","v":-1121.8758422083947},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H348+I348)*'Client Output'!C$11,0)","v":0},896378.79792450729]
[null,null,344,896378.79792450729,1517.2221800974075,0,897896.02010460466,{"$f":"G349*('Client Output'!C$10/12)","v":4863.6034422332777},{"$f":"-(G349+H349)*('Client Output'!C$12/12)","v":-1128.4495294335475},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H349+I349)*'Client Output'!C$11,0)","v":0},901631.17401740444]
[null,null,345,901631.17401740444,1517.2221800974075,0,903148.3961975018,{"$f":"G350*('Client Output'!C$10/12)","v":4892.0538127364707},{"$f":"-(G350+H350)*('Client Output'!C$12/12)","v":-1135.0505625127978},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H350+I350)*'Client Output'!C$11,0)","v":0},906905.39944772539]
[null,null,346,906905.39944772539,1517.2221800974075,0,908422.62162782275,{"$f":"G351*('Client Output'!C$10/12)","v":4920.6225338173754},{"$f":"-(G351+H351)*('Client Output'!C$12/12)","v":-1141.6790552020502},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H351+I351)*'Client Output'!C$11,0)","v":0},912201.56510643812]
[null,null,347,912201.56510643812,1517.2221800974075,0,913718.78728653549,{"$f":"G352*('Client Output'!C$10/12)","v":4949.3100978020693},{"$f":"-(G352+H352)*('Client Output'!C$12/12)","v":-1148.3351217304221},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H352+I352)*'Client Output'!C$11,0)","v":0},917519.76226260711]
[null,null,348,917519.76226260711,1517.2221800974075,0,919036.98444270447,{"$f":"G353*('Client Output'!C$10/12)","v":4978.1169990646522},{"$f":"-(G353+H353)*('Client Output'!C$12/12)","v":-1155.0188768022115},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H353+I353)*'Client Output'!C$11,0)","v":0},922860.08256496699]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},349,922860.08256496699,{"$f":"((E$353*(1+B$354)))","v":1539.9805127988684},0,924400.06307776587,{"$f":"G354*('Client Output'!C$10/12)","v":5007.1670083379013},{"$f":"-(G354+H354)*('Client Output'!C$12/12)","v":-1161.7590376076298},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H354+I354)*'Client Output'!C$11,0)","v":0},928245.4710484962]
[null,null,350,928245.4710484962,{"$f":"((E$353*(1+B$354)))","v":1539.9805127988684},0,929785.45156129508,{"$f":"G355*('Client Output'!C$10/12)","v":5036.3378626236845},{"$f":"-(G355+H355)*('Client Output'!C$12/12)","v":-1168.5272367798987},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H355+I355)*'Client Output'!C$11,0)","v":0},933653.2621871389]
[null,null,351,933653.2621871389,1539.9805127988684,0,935193.24269993778,{"$f":"G356*('Client Output'!C$10/12)","v":5065.6300646246655},{"$f":"-(G356+H356)*('Client Output'!C$12/12)","v":-1175.3235909557031},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H356+I356)*'Client Output'!C$11,0)","v":0},939083.54917360679]
[null,null,352,939083.54917360679,1539.9805127988684,0,940623.52968640567,{"$f":"G357*('Client Output'!C$10/12)","v":5095.0441191346999},{"$f":"-(G357+H357)*('Client Output'!C$12/12)","v":-1182.1482172569254},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H357+I357)*'Client Output'!C$11,0)","v":0},944536.42558828345]
[null,null,353,944536.42558828345,1539.9805127988684,0,946076.40610108234,{"$f":"G358*('Client Output'!C$10/12)","v":5124.5805330475323},{"$f":"-(G358+H358)*('Client Output'!C$12/12)","v":-1189.0012332926624},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H358+I358)*'Client Output'!C$11,0)","v":0},950011.98540083726]
[null,null,354,950011.98540083726,1539.9805127988684,0,951551.96591363614,{"$f":"G359*('Client Output'!C$10/12)","v":5154.2398153655322},{"$f":"-(G359+H359)*('Client Output'!C$12/12)","v":-1195.8827571612521},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H359+I359)*'Client Output'!C$11,0)","v":0},955510.32297184039]
[null,null,355,955510.32297184039,1539.9805127988684,0,957050.30348463927,{"$f":"G360*('Client Output'!C$10/12)","v":5184.0224772084657},{"$f":"-(G360+H360)*('Client Output'!C$12/12)","v":-1202.7929074523097},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H360+I360)*'Client Output'!C$11,0)","v":0},961031.53305439546]
[null,null,356,961031.53305439546,1539.9805127988684,0,962571.51356719434,{"$f":"G361*('Client Output'!C$10/12)","v":5213.9290318223057},{"$f":"-(G361+H361)*('Client Output'!C$12/12)","v":-1209.7318032487708},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H361+I361)*'Client Output'!C$11,0)","v":0},966575.71079576784]
[null,null,357,966575.71079576784,1539.9805127988684,0,968115.69130856672,{"$f":"G362*('Client Output'!C$10/12)","v":5243.9599945880727},{"$f":"-(G362+H362)*('Client Output'!C$12/12)","v":-1216.6995641289434},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H362+I362)*'Client Output'!C$11,0)","v":0},972142.95173902577]
[null,null,358,972142.95173902577,1539.9805127988684,0,973682.93225182465,{"$f":"G363*('Client Output'!C$10/12)","v":5274.1158830307195},{"$f":"-(G363+H363)*('Client Output'!C$12/12)","v":-1223.6963101685692},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H363+I363)*'Client Output'!C$11,0)","v":0},977733.35182468675]
[null,null,359,977733.35182468675,1539.9805127988684,0,979273.33233748563,{"$f":"G364*('Client Output'!C$10/12)","v":5304.3972168280497},{"$f":"-(G364+H364)*('Client Output'!C$12/12)","v":-1230.7221619428922},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H364+I364)*'Client Output'!C$11,0)","v":0},983347.00739237084]
[null,null,360,983347.00739237084,1539.9805127988684,0,984886.98790516972,{"$f":"G365*('Client Output'!C$10/12)","v":5334.8045178196717},{"$f":"-(G365+H365)*('Client Output'!C$12/12)","v":-1237.7772405287367},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H365+I365)*'Client Output'!C$11,0)","v":0},988984.01518246066]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},361,988984.01518246066,{"$f":"((E$365*(1+B$366)))","v":1563.0802204908514},0,990547.09540295147,{"$f":"G366*('Client Output'!C$10/12)","v":5365.4634334326565},{"$f":"-(G366+H366)*('Client Output'!C$12/12)","v":-1244.8906985454801},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H366+I366)*'Client Output'!C$11,0)","v":0},994667.6681378386]
[null,null,362,994667.6681378386,{"$f":"((E$365*(1+B$366)))","v":1563.0802204908514},0,996230.74835832941,{"$f":"G367*('Client Output'!C$10/12)","v":5396.2498869409537},{"$f":"-(G367+H367)*('Client Output'!C$12/12)","v":-1252.0337478065881},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H367+I367)*'Client Output'!C$11,0)","v":0},1000374.9644974638]
[null,null,363,1000374.9644974638,1563.0802204908514,0,1001938.0447179546,{"$f":"G368*('Client Output'!C$10/12)","v":5427.1644088889234},{"$f":"-(G368+H368)*('Client Output'!C$12/12)","v":-1259.2065114085544},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H368+I368)*'Client Output'!C$11,0)","v":0},1006106.0026154349]
[null,null,364,1006106.0026154349,1563.0802204908514,0,1007669.0828359257,{"$f":"G369*('Client Output'!C$10/12)","v":5458.2075320279337},{"$f":"-(G369+H369)*('Client Output'!C$12/12)","v":-1266.4091129599421},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H369+I369)*'Client Output'!C$11,0)","v":0},1011860.8812549937]
[null,null,365,1011860.8812549937,1563.0802204908514,0,1013423.9614754845,{"$f":"G370*('Client Output'!C$10/12)","v":5489.3797913255439},{"$f":"-(G370+H370)*('Client Output'!C$12/12)","v":-1273.6416765835127},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H370+I370)*'Client Output'!C$11,0)","v":0},1017639.6995902265]
[null,null,366,1017639.6995902265,1563.0802204908514,0,1019202.7798107173,{"$f":"G371*('Client Output'!C$10/12)","v":5520.6817239747215},{"$f":"-(G371+H371)*('Client Output'!C$12/12)","v":-1280.9043269183651},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H371+I371)*'Client Output'!C$11,0)","v":0},1023442.5572077737]
[null,null,367,1023442.5572077737,1563.0802204908514,0,1025005.6374282645,{"$f":"G372*('Client Output'!C$10/12)","v":5552.1138694031024},{"$f":"-(G372+H372)*('Client Output'!C$12/12)","v":-1288.1971891220846},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H372+I372)*'Client Output'!C$11,0)","v":0},1029269.5541085455]
[null,null,368,1029269.5541085455,1563.0802204908514,0,1030832.6343290363,{"$f":"G373*('Client Output'!C$10/12)","v":5583.6767692822832},{"$f":"-(G373+H373)*('Client Output'!C$12/12)","v":-1295.5203888728984},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H373+I373)*'Client Output'!C$11,0)","v":0},1035120.7907094457]
[null,null,369,1035120.7907094457,1563.0802204908514,0,1036683.8709299365,{"$f":"G374*('Client Output'!C$10/12)","v":5615.3709675371592},{"$f":"-(G374+H374)*('Client Output'!C$12/12)","v":-1302.8740523718423},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H374+I374)*'Client Output'!C$11,0)","v":0},1040996.3678451019]
[null,null,370,1040996.3678451019,1563.0802204908514,0,1042559.4480655927,{"$f":"G375*('Client Output'!C$10/12)","v":5647.1970103552967},{"$f":"-(G375+H375)*('Client Output'!C$12/12)","v":-1310.2583063449349},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H375+I375)*'Client Output'!C$11,0)","v":0},1046896.386769603]
[null,null,371,1046896.386769603,1563.0802204908514,0,1048459.4669900938,{"$f":"G376*('Client Output'!C$10/12)","v":5679.1554461963442},{"$f":"-(G376+H376)*('Client Output'!C$12/12)","v":-1317.6732780453626},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H376+I376)*'Client Output'!C$11,0)","v":0},1052820.9491582448]
[null,null,372,1052820.9491582448,1563.0802204908514,0,1054384.0293787357,{"$f":"G377*('Client Output'!C$10/12)","v":5711.2468258014878},{"$f":"-(G377+H377)*('Client Output'!C$12/12)","v":-1325.1190952556715},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H377+I377)*'Client Output'!C$11,0)","v":0},1058770.1571092815]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},373,1058770.1571092815,{"$f":"((E$377*(1+B$378)))","v":1586.526423798214},0,1060356.6835330797,{"$f":"G378*('Client Output'!C$10/12)","v":5743.5987024708511},{"$f":"-(G378+H378)*('Client Output'!C$12/12)","v":-1332.6253527944382},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H378+I378)*'Client Output'!C$11,0)","v":0},1064767.6568827559]
[null,null,374,1064767.6568827559,{"$f":"((E$377*(1+B$378)))","v":1586.526423798214},0,1066354.1833065541,{"$f":"G379*('Client Output'!C$10/12)","v":5776.085159577171},{"$f":"-(G379+H379)*('Client Output'!C$12/12)","v":-1340.1628355826642},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H379+I379)*'Client Output'!C$11,0)","v":0},1070790.1056305487]
[null,null,375,1070790.1056305487,1586.526423798214,0,1072376.6320543468,{"$f":"G380*('Client Output'!C$10/12)","v":5808.7067569610481},{"$f":"-(G380+H380)*('Client Output'!C$12/12)","v":-1347.7316735141349},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H380+I380)*'Client Output'!C$11,0)","v":0},1076837.6071377937]
[null,null,376,1076837.6071377937,1586.526423798214,0,1078424.1335615919,{"$f":"G381*('Client Output'!C$10/12)","v":5841.4640567919587},{"$f":"-(G381+H381)*('Client Output'!C$12/12)","v":-1355.3319970229797},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H381+I381)*'Client Output'!C$11,0)","v":0},1082910.2656213609]
[null,null,377,1082910.2656213609,1586.526423798214,0,1084496.792045159,{"$f":"G382*('Client Output'!C$10/12)","v":5874.3576235779474},{"$f":"-(G382+H382)*('Client Output'!C$12/12)","v":-1362.9639370859213},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H382+I382)*'Client Output'!C$11,0)","v":0},1089008.1857316513]
[null,null,378,1089008.1857316513,1586.526423798214,0,1090594.7121554494,{"$f":"G383*('Client Output'!C$10/12)","v":5907.3880241753541},{"$f":"-(G383+H383)*('Client Output'!C$12/12)","v":-1370.6276252245309},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H383+I383)*'Client Output'!C$11,0)","v":0},1095131.4725544001]
[null,null,379,1095131.4725544001,1586.526423798214,0,1096717.9989781983,{"$f":"G384*('Client Output'!C$10/12)","v":5940.5558277985774},{"$f":"-(G384+H384)*('Client Output'!C$12/12)","v":-1378.3231935074962},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H384+I384)*'Client Output'!C$11,0)","v":0},1101280.2316124893]
[null,null,380,1101280.2316124893,1586.526423798214,0,1102866.7580362875,{"$f":"G385*('Client Output'!C$10/12)","v":5973.8616060298937},{"$f":"-(G385+H385)*('Client Output'!C$12/12)","v":-1386.0507745528967},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H385+I385)*'Client Output'!C$11,0)","v":0},1107454.5688677644]
[null,null,381,1107454.5688677644,1586.526423798214,0,1109041.0952915626,{"$f":"G386*('Client Output'!C$10/12)","v":6007.3059328293002},{"$f":"-(G386+H386)*('Client Output'!C$12/12)","v":-1393.81050153049},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H386+I386)*'Client Output'!C$11,0)","v":0},1113654.5907228615]
[null,null,382,1113654.5907228615,1586.526423798214,0,1115241.1171466596,{"$f":"G387*('Client Output'!C$10/12)","v":6040.8893845444099},{"$f":"-(G387+H387)*('Client Output'!C$12/12)","v":-1401.6025081640053},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H387+I387)*'Client Output'!C$11,0)","v":0},1119880.4040230401]
[null,null,383,1119880.4040230401,1586.526423798214,0,1121466.9304468383,{"$f":"G388*('Client Output'!C$10/12)","v":6074.6125399203775},{"$f":"-(G388+H388)*('Client Output'!C$12/12)","v":-1409.4269287334484},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H388+I388)*'Client Output'!C$11,0)","v":0},1126132.1160580253]
[null,null,384,1126132.1160580253,1586.526423798214,0,1127718.6424818235,{"$f":"G389*('Client Output'!C$10/12)","v":6108.4759801098799},{"$f":"-(G389+H389)*('Client Output'!C$12/12)","v":-1417.2838980774166},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H389+I389)*'Client Output'!C$11,0)","v":0},1132409.8345638558]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},385,1132409.8345638558,{"$f":"((E$389*(1+B$390)))","v":1610.324320155187},0,1134020.158884011,{"$f":"G390*('Client Output'!C$10/12)","v":6142.6091939550624},{"$f":"-(G390+H390)*('Client Output'!C$12/12)","v":-1425.2034600974575},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H390+I390)*'Client Output'!C$11,0)","v":0},1138737.5646178685]
[null,null,386,1138737.5646178685,{"$f":"((E$389*(1+B$390)))","v":1610.324320155187},{"$f":"E391*D$1","v":0},1140347.8889380237,{"$f":"G391*('Client Output'!C$10/12)","v":6176.8843984142986},{"$f":"-(G391+H391)*('Client Output'!C$12/12)","v":-1433.1559666705475},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H391+I391)*'Client Output'!C$11,0)","v":0},1145091.6173697675]
[null,null,{"$f":"C391+1","v":387},1145091.6173697675,1610.324320155187,0,1146701.9416899227,{"$f":"G392*('Client Output'!C$10/12)","v":6211.3021841537511},{"$f":"-(G392+H392)*('Client Output'!C$12/12)","v":-1441.1415548425957},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H392+I392)*'Client Output'!C$11,0)","v":0},1151472.1023192338]
[null,null,388,1151472.1023192338,1610.324320155187,0,1153082.426639389,{"$f":"G393*('Client Output'!C$10/12)","v":6245.8631442966935},{"$f":"-(G393+H393)*('Client Output'!C$12/12)","v":-1449.1603622296072},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H393+I393)*'Client Output'!C$11,0)","v":0},1157879.129421456]
[null,null,389,1157879.129421456,1610.324320155187,0,1159489.4537416112,{"$f":"G394*('Client Output'!C$10/12)","v":6280.567874433731},{"$f":"-(G394+H394)*('Client Output'!C$12/12)","v":-1457.2125270200561},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H394+I394)*'Client Output'!C$11,0)","v":0},1164312.8090890248]
[null,null,390,1164312.8090890248,1610.324320155187,0,1165923.13340918,{"$f":"G395*('Client Output'!C$10/12)","v":6315.4169726330611},{"$f":"-(G395+H395)*('Client Output'!C$12/12)","v":-1465.2981879772663},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H395+I395)*'Client Output'!C$11,0)","v":0},1170773.2521938358]
[null,null,391,1170773.2521938358,1610.324320155187,0,1172383.576513991,{"$f":"G396*('Client Output'!C$10/12)","v":6350.4110394507879},{"$f":"-(G396+H396)*('Client Output'!C$12/12)","v":-1473.4174844418023},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H396+I396)*'Client Output'!C$11,0)","v":0},1177260.5700690001]
[null,null,392,1177260.5700690001,1610.324320155187,0,1178870.8943891553,{"$f":"G397*('Client Output'!C$10/12)","v":6385.5506779412617},{"$f":"-(G397+H397)*('Client Output'!C$12/12)","v":-1481.5705563338706},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H397+I397)*'Client Output'!C$11,0)","v":0},1183774.8745107627]
[null,null,393,1183774.8745107627,1610.324320155187,0,1185385.1988309179,{"$f":"G398*('Client Output'!C$10/12)","v":6420.8364936674752},{"$f":"-(G398+H398)*('Client Output'!C$12/12)","v":-1489.7575441557317},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H398+I398)*'Client Output'!C$11,0)","v":0},1190316.2777804297]
[null,null,394,1190316.2777804297,1610.324320155187,0,1191926.6021005849,{"$f":"G399*('Client Output'!C$10/12)","v":6456.2690947115052},{"$f":"-(G399+H399)*('Client Output'!C$12/12)","v":-1497.9785889941204},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H399+I399)*'Client Output'!C$11,0)","v":0},1196884.8926063022]
[null,null,395,1196884.8926063022,1610.324320155187,0,1198495.2169264574,{"$f":"G400*('Client Output'!C$10/12)","v":6491.8490916849805},{"$f":"-(G400+H400)*('Client Output'!C$12/12)","v":-1506.2338325226779},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H400+I400)*'Client Output'!C$11,0)","v":0},1203480.8321856195]
[null,null,396,1203480.8321856195,1610.324320155187,0,1205091.1565057747,{"$f":"G401*('Client Output'!C$10/12)","v":6527.577097739616},{"$f":"-(G401+H401)*('Client Output'!C$12/12)","v":-1514.523417004393},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H401+I401)*'Client Output'!C$11,0)","v":0},1210104.2101865099]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},397,{"$f":"K401","v":1210104.2101865099},{"$f":"((E$401*(1+B$402)))","v":1634.4791849575147},0,1211738.6893714673,{"$f":"G402*('Client Output'!C$10/12)","v":6563.5845674287848},{"$f":"-(G402+H402)*('Client Output'!C$12/12)","v":-1522.8778424236202},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H402+I402)*'Client Output'!C$11,0)","v":0},1216779.3960964726]
[null,null,398,1216779.3960964726,{"$f":"((E$401*(1+B$402)))","v":1634.4791849575147},0,{"$f":"D403+E403+F403","v":1218413.8752814301},{"$f":"G403*('Client Output'!C$10/12)","v":6599.7418244410828},{"$f":"-(G403+H403)*('Client Output'!C$12/12)","v":-1531.267021382339},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H403+I403)*'Client Output'!C$11,0)","v":0},{"$f":"G403+H403+I403+J403","v":1223482.350084489}]
[null,null,399,1223482.350084489,1634.4791849575147,0,1225116.8292694464,{"$f":"G404*('Client Output'!C$10/12)","v":6636.0494918761715},{"$f":"-(G404+H404)*('Client Output'!C$12/12)","v":-1539.6910984516535},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H404+I404)*'Client Output'!C$11,0)","v":0},1230213.1876628711]
[null,null,400,1230213.1876628711,1634.4791849575147,0,1231847.6668478285,{"$f":"G405*('Client Output'!C$10/12)","v":6672.5081954257412},{"$f":"-(G405+H405)*('Client Output'!C$12/12)","v":-1548.1502188040681},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H405+I405)*'Client Output'!C$11,0)","v":0},1236972.0248244503]
[null,null,401,1236972.0248244503,1634.4791849575147,0,1238606.5040094077,{"$f":"G406*('Client Output'!C$10/12)","v":6709.1185633842952},{"$f":"-(G406+H406)*('Client Output'!C$12/12)","v":-1556.64452821599},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H406+I406)*'Client Output'!C$11,0)","v":0},1243758.978044576]
[null,null,402,1243758.978044576,1634.4791849575147,0,1245393.4572295335,{"$f":"G407*('Client Output'!C$10/12)","v":6745.8812266599762},{"$f":"-(G407+H407)*('Client Output'!C$12/12)","v":-1565.1741730702417},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H407+I407)*'Client Output'!C$11,0)","v":0},1250574.1642831231]
[null,null,403,1250574.1642831231,1634.4791849575147,0,1252208.6434680806,{"$f":"G408*('Client Output'!C$10/12)","v":6782.7968187854394},{"$f":"-(G408+H408)*('Client Output'!C$12/12)","v":-1573.7393003585823},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H408+I408)*'Client Output'!C$11,0)","v":0},1257417.7009865073]
[null,null,404,1257417.7009865073,1634.4791849575147,0,1259052.1801714648,{"$f":"G409*('Client Output'!C$10/12)","v":6819.8659759287711},{"$f":"-(G409+H409)*('Client Output'!C$12/12)","v":-1582.3400576842419},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H409+I409)*'Client Output'!C$11,0)","v":0},1264289.7060897092]
[null,null,405,1264289.7060897092,1634.4791849575147,0,1265924.1852746666,{"$f":"G410*('Client Output'!C$10/12)","v":6857.0893369044479},{"$f":"-(G410+H410)*('Client Output'!C$12/12)","v":-1590.9765932644639},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H410+I410)*'Client Output'!C$11,0)","v":0},1271190.2980183067]
[null,null,406,1271190.2980183067,1634.4791849575147,0,1272824.7772032642,{"$f":"G411*('Client Output'!C$10/12)","v":6894.4675431843516},{"$f":"-(G411+H411)*('Client Output'!C$12/12)","v":-1599.6490559330607},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H411+I411)*'Client Output'!C$11,0)","v":0},1278119.5956905154]
[null,null,407,1278119.5956905154,1634.4791849575147,0,1279754.0748754728,{"$f":"G412*('Client Output'!C$10/12)","v":6932.0012389088142},{"$f":"-(G412+H412)*('Client Output'!C$12/12)","v":-1608.3575951429771},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H412+I412)*'Client Output'!C$11,0)","v":0},1285077.7185192388]
[null,null,408,1285077.7185192388,1634.4791849575147,0,1286712.1977041962,{"$f":"G413*('Client Output'!C$10/12)","v":6969.691070897733},{"$f":"-(G413+H413)*('Client Output'!C$12/12)","v":-1617.1023609688675},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H413+I413)*'Client Output'!C$11,0)","v":0},1292064.786414125]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},409,1292064.786414125,{"$f":"((E$413*(1+B$414)))","v":1658.9963727318773},0,1293723.7827868569,{"$f":"G414*('Client Output'!C$10/12)","v":7007.6704900954783},{"$f":"-(G414+H414)*('Client Output'!C$12/12)","v":-1625.9143165961905},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H414+I414)*'Client Output'!C$11,0)","v":0},1299105.538960356]
[null,null,410,1299105.538960356,{"$f":"((E$413*(1+B$414)))","v":1658.9963727318773},0,1300764.5353330879,{"$f":"G415*('Client Output'!C$10/12)","v":7045.8078997208968},{"$f":"-(G415+H415)*('Client Output'!C$12/12)","v":-1634.7629290410111},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H415+I415)*'Client Output'!C$11,0)","v":0},1306175.5803037679]
[null,null,411,1306175.5803037679,1658.9963727318773,0,1307834.5766764998,{"$f":"G416*('Client Output'!C$10/12)","v":7084.1039569977111},{"$f":"-(G416+H416)*('Client Output'!C$12/12)","v":-1643.6483507918717},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H416+I416)*'Client Output'!C$11,0)","v":0},1313275.0322827057]
[null,null,412,1313275.0322827057,1658.9963727318773,0,1314934.0286554375,{"$f":"G417*('Client Output'!C$10/12)","v":7122.5593218836239},{"$f":"-(G417+H417)*('Client Output'!C$12/12)","v":-1652.5707349716515},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H417+I417)*'Client Output'!C$11,0)","v":0},1320404.0172423495]
[null,null,413,1320404.0172423495,1658.9963727318773,0,1322063.0136150813,{"$f":"G418*('Client Output'!C$10/12)","v":7161.174657081694},{"$f":"-(G418+H418)*('Client Output'!C$12/12)","v":-1661.5302353402039},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H418+I418)*'Client Output'!C$11,0)","v":0},1327562.6580368229]
[null,null,414,1327562.6580368229,1658.9963727318773,0,1329221.6544095548,{"$f":"G419*('Client Output'!C$10/12)","v":7199.9506280517589},{"$f":"-(G419+H419)*('Client Output'!C$12/12)","v":-1670.5270062970083},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H419+I419)*'Client Output'!C$11,0)","v":0},1334751.0780313096]
[null,null,415,1334751.0780313096,1658.9963727318773,0,1336410.0744040415,{"$f":"G420*('Client Output'!C$10/12)","v":7238.887903021895},{"$f":"-(G420+H420)*('Client Output'!C$12/12)","v":-1679.5612028838293},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H420+I420)*'Client Output'!C$11,0)","v":0},1341969.4011041797]
[null,null,416,1341969.4011041797,1658.9963727318773,0,1343628.3974769115,{"$f":"G421*('Client Output'!C$10/12)","v":7277.9871529999409},{"$f":"-(G421+H421)*('Client Output'!C$12/12)","v":-1688.6329807873894},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H421+I421)*'Client Output'!C$11,0)","v":0},1349217.7516491241]
[null,null,417,1349217.7516491241,1658.9963727318773,0,1350876.748021856,{"$f":"G422*('Client Output'!C$10/12)","v":7317.2490517850565},{"$f":"-(G422+H422)*('Client Output'!C$12/12)","v":-1697.7424963420513},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H422+I422)*'Client Output'!C$11,0)","v":0},1356496.2545772989]
[null,null,418,1356496.2545772989,1658.9963727318773,0,1358155.2509500307,{"$f":"G423*('Client Output'!C$10/12)","v":7356.6742759793369},{"$f":"-(G423+H423)*('Client Output'!C$12/12)","v":-1706.8899065325127},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H423+I423)*'Client Output'!C$11,0)","v":0},1363805.0353194776]
[null,null,419,1363805.0353194776,1658.9963727318773,0,1365464.0316922094,{"$f":"G424*('Client Output'!C$10/12)","v":7396.2635049994715},{"$f":"-(G424+H424)*('Client Output'!C$12/12)","v":-1716.0753689965111},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H424+I424)*'Client Output'!C$11,0)","v":0},1371144.2198282124]
[null,null,420,1371144.2198282124,1658.9963727318773,0,1372803.2162009443,{"$f":"G425*('Client Output'!C$10/12)","v":7436.0174210884516},{"$f":"-(G425+H425)*('Client Output'!C$12/12)","v":-1725.299042027541},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H425+I425)*'Client Output'!C$11,0)","v":0},1378513.9345800052]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},421,1378513.9345800052,{"$f":"((E$425*(1+B$426)))","v":1683.8813183228553},0,1380197.8158983281,{"$f":"G426*('Client Output'!C$10/12)","v":7476.0715027826145},{"$f":"-(G426+H426)*('Client Output'!C$12/12)","v":-1734.5923592513884},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H426+I426)*'Client Output'!C$11,0)","v":0},1385939.2950418594]
[null,null,422,1385939.2950418594,{"$f":"((E$425*(1+B$426)))","v":1683.8813183228553},0,1387623.1763601822,{"$f":"G427*('Client Output'!C$10/12)","v":7516.2922052843242},{"$f":"-(G427+H427)*('Client Output'!C$12/12)","v":-1743.9243357068333},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H427+I427)*'Client Output'!C$11,0)","v":0},1393395.5442297598]
[null,null,423,1393395.5442297598,1683.8813183228553,0,1395079.4255480827,{"$f":"G428*('Client Output'!C$10/12)","v":7556.6802217187851},{"$f":"-(G428+H428)*('Client Output'!C$12/12)","v":-1753.2951322122517},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H428+I428)*'Client Output'!C$11,0)","v":0},1400882.8106375891]
[null,null,424,1400882.8106375891,1683.8813183228553,0,1402566.6919559119,{"$f":"G429*('Client Output'!C$10/12)","v":7597.2362480945267},{"$f":"-(G429+H429)*('Client Output'!C$12/12)","v":-1762.7049102550081},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H429+I429)*'Client Output'!C$11,0)","v":0},1408401.2232937515]
[null,null,425,1408401.2232937515,1683.8813183228553,0,1410085.1046120743,{"$f":"G430*('Client Output'!C$10/12)","v":7637.9609833154063},{"$f":"-(G430+H430)*('Client Output'!C$12/12)","v":-1772.1538319942374},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H430+I430)*'Client Output'!C$11,0)","v":0},1415950.9117633956]
[null,null,426,1415950.9117633956,1683.8813183228553,0,1417634.7930817185,{"$f":"G431*('Client Output'!C$10/12)","v":7678.855129192646},{"$f":"-(G431+H431)*('Client Output'!C$12/12)","v":-1781.642060263639},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H431+I431)*'Client Output'!C$11,0)","v":0},1423532.0061506475]
[null,null,427,1423532.0061506475,1683.8813183228553,0,1425215.8874689704,{"$f":"G432*('Client Output'!C$10/12)","v":7719.9193904569265},{"$f":"-(G432+H432)*('Client Output'!C$12/12)","v":-1791.1697585742843},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H432+I432)*'Client Output'!C$11,0)","v":0},1431144.637100853]
[null,null,428,1431144.637100853,1683.8813183228553,0,1432828.5184191759,{"$f":"G433*('Client Output'!C$10/12)","v":7761.1544747705402},{"$f":"-(G433+H433)*('Client Output'!C$12/12)","v":-1800.7370911174332},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H433+I433)*'Client Output'!C$11,0)","v":0},1438788.935802829]
[null,null,429,1438788.935802829,1683.8813183228553,0,1440472.8171211518,{"$f":"G434*('Client Output'!C$10/12)","v":7802.5610927395765},{"$f":"-(G434+H434)*('Client Output'!C$12/12)","v":-1810.3442227673645},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H434+I434)*'Client Output'!C$11,0)","v":0},1446465.0339911242]
[null,null,430,1446465.0339911242,1683.8813183228553,0,1448148.9153094471,{"$f":"G435*('Client Output'!C$10/12)","v":7844.1399579261761},{"$f":"-(G435+H435)*('Client Output'!C$12/12)","v":-1819.9913190842167},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H435+I435)*'Client Output'!C$11,0)","v":0},1454173.063948289]
[null,null,431,1454173.063948289,1683.8813183228553,0,1455856.9452666119,{"$f":"G436*('Client Output'!C$10/12)","v":7885.8917868608187},{"$f":"-(G436+H436)*('Client Output'!C$12/12)","v":-1829.6785463168408},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H436+I436)*'Client Output'!C$11,0)","v":0},1461913.1585071557]
[null,null,432,1461913.1585071557,1683.8813183228553,0,1463597.0398254786,{"$f":"G437*('Client Output'!C$10/12)","v":7927.81729905468},{"$f":"-(G437+H437)*('Client Output'!C$12/12)","v":-1839.4060714056666},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H437+I437)*'Client Output'!C$11,0)","v":0},1469685.4510531276]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},433,1469685.4510531276,{"$f":"((E$437*(1+B$438)))","v":1709.1395380976981},0,1471394.5905912253,{"$f":"G438*('Client Output'!C$10/12)","v":7970.0540323691412},{"$f":"-(G438+H438)*('Client Output'!C$12/12)","v":-1849.2058057794929},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H438+I438)*'Client Output'!C$11,0)","v":0},1477515.4388178149]
[null,null,434,1477515.4388178149,{"$f":"((E$437*(1+B$438)))","v":1709.1395380976981},0,1479224.5783559126,{"$f":"G439*('Client Output'!C$10/12)","v":8012.4664660945309},{"$f":"-(G439+H439)*('Client Output'!C$12/12)","v":-1859.046306027509},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H439+I439)*'Client Output'!C$11,0)","v":0},1485377.9985159796]
[null,null,435,1485377.9985159796,1709.1395380976981,0,1487087.1380540773,{"$f":"G440*('Client Output'!C$10/12)","v":8055.0553311262565},{"$f":"-(G440+H440)*('Client Output'!C$12/12)","v":-1868.9277417315045},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H440+I440)*'Client Output'!C$11,0)","v":0},1493273.2656434721]
[null,null,436,1493273.2656434721,1709.1395380976981,0,1494982.4051815697,{"$f":"G441*('Client Output'!C$10/12)","v":8097.8213614001734},{"$f":"-(G441+H441)*('Client Output'!C$12/12)","v":-1878.8502831787125},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H441+I441)*'Client Output'!C$11,0)","v":0},1501201.3762597912]
[null,null,437,1501201.3762597912,1709.1395380976981,0,1502910.5157978889,{"$f":"G442*('Client Output'!C$10/12)","v":8140.7652939052359},{"$f":"-(G442+H442)*('Client Output'!C$12/12)","v":-1888.8141013647428},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H442+I442)*'Client Output'!C$11,0)","v":0},1509162.4669904294]
[null,null,438,1509162.4669904294,1709.1395380976981,0,1510871.6065285271,{"$f":"G443*('Client Output'!C$10/12)","v":8183.8878686961925},{"$f":"-(G443+H443)*('Client Output'!C$12/12)","v":-1898.8193679965291},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H443+I443)*'Client Output'!C$11,0)","v":0},1517156.6750292268]
[null,null,439,1517156.6750292268,1709.1395380976981,0,1518865.8145673245,{"$f":"G444*('Client Output'!C$10/12)","v":8227.1898289063447},{"$f":"-(G444+H444)*('Client Output'!C$12/12)","v":-1908.8662554952887},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H444+I444)*'Client Output'!C$11,0)","v":0},1525184.1381407357]
[null,null,440,1525184.1381407357,1709.1395380976981,0,1526893.2776788333,{"$f":"G445*('Client Output'!C$10/12)","v":8270.671920760351},{"$f":"-(G445+H445)*('Client Output'!C$12/12)","v":-1918.954936999492},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H445+I445)*'Client Output'!C$11,0)","v":0},1533244.9946625941]
[null,null,441,1533244.9946625941,1709.1395380976981,0,1534954.1342006917,{"$f":"G446*('Client Output'!C$10/12)","v":8314.3348935870836},{"$f":"-(G446+H446)*('Client Output'!C$12/12)","v":-1929.0855863678485},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H446+I446)*'Client Output'!C$11,0)","v":0},1541339.3835079109]
[null,null,442,1541339.3835079109,1709.1395380976981,0,1543048.5230460085,{"$f":"G447*('Client Output'!C$10/12)","v":8358.1794998325513},{"$f":"-(G447+H447)*('Client Output'!C$12/12)","v":-1939.2583781823014},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H447+I447)*'Client Output'!C$11,0)","v":0},1549467.4441676587]
[null,null,443,1549467.4441676587,1709.1395380976981,0,1551176.5837057563,{"$f":"G448*('Client Output'!C$10/12)","v":8402.2064950728509},{"$f":"-(G448+H448)*('Client Output'!C$12/12)","v":-1949.4734877510366},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H448+I448)*'Client Output'!C$11,0)","v":0},1557629.3167130782]
[null,null,444,1557629.3167130782,1709.1395380976981,0,1559338.4562511758,{"$f":"G449*('Client Output'!C$10/12)","v":8446.4166380272072},{"$f":"-(G449+H449)*('Client Output'!C$12/12)","v":-1959.7310911115037},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H449+I449)*'Client Output'!C$11,0)","v":0},1565825.1417980916]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},445,1565825.1417980916,{"$f":"((E$449*(1+B$450)))","v":1734.7766311691635},0,1567559.9184292608,{"$f":"G450*('Client Output'!C$10/12)","v":8490.9495581584997},{"$f":"-(G450+H450)*('Client Output'!C$12/12)","v":-1970.063584984274},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H450+I450)*'Client Output'!C$11,0)","v":0},1574080.804402435]
[null,null,446,1574080.804402435,{"$f":"((E$449*(1+B$450)))","v":1734.7766311691635},0,1575815.5810336042,{"$f":"G451*('Client Output'!C$10/12)","v":8535.6677305986941},{"$f":"-(G451+H451)*('Client Output'!C$12/12)","v":-1980.4390609552538},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H451+I451)*'Client Output'!C$11,0)","v":0},1582370.8097032476]
[null,null,447,1582370.8097032476,1734.7766311691635,0,1584105.5863344169,{"$f":"G452*('Client Output'!C$10/12)","v":8580.5719259780963},{"$f":"-(G452+H452)*('Client Output'!C$12/12)","v":-1990.8576978254939},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H452+I452)*'Client Output'!C$11,0)","v":0},1590695.3005625696]
[null,null,448,1590695.3005625696,1734.7766311691635,0,1592430.0771937389,{"$f":"G453*('Client Output'!C$10/12)","v":8625.6629181327571},{"$f":"-(G453+H453)*('Client Output'!C$12/12)","v":-2001.3196751398395},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H453+I453)*'Client Output'!C$11,0)","v":0},1599054.4204367318]
[null,null,449,1599054.4204367318,1734.7766311691635,0,1600789.197067901,{"$f":"G454*('Client Output'!C$10/12)","v":8670.9414841178022},{"$f":"-(G454+H454)*('Client Output'!C$12/12)","v":-2011.8251731900236},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H454+I454)*'Client Output'!C$11,0)","v":0},1607448.3133788288]
[null,null,450,1607448.3133788288,1734.7766311691635,{"$f":"E455*D$1","v":0},1609183.0900099981,{"$f":"G455*('Client Output'!C$10/12)","v":8716.4084042208269},{"$f":"-(G455+H455)*('Client Output'!C$12/12)","v":-2022.3743730177737},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H455+I455)*'Client Output'!C$11,0)","v":0},1615877.1240412011]
[null,null,{"$f":"C455+1","v":451},1615877.1240412011,1734.7766311691635,0,1617611.9006723703,{"$f":"G456*('Client Output'!C$10/12)","v":8762.0644619753439},{"$f":"-(G456+H456)*('Client Output'!C$12/12)","v":-2032.9674564179322},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H456+I456)*'Client Output'!C$11,0)","v":0},1624340.9976779278]
[null,null,452,1624340.9976779278,1734.7766311691635,0,1626075.7743090971,{"$f":"G457*('Client Output'!C$10/12)","v":8807.9104441742802},{"$f":"-(G457+H457)*('Client Output'!C$12/12)","v":-2043.6046059415892},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H457+I457)*'Client Output'!C$11,0)","v":0},1632840.0801473297]
[null,null,453,1632840.0801473297,1734.7766311691635,0,1634574.856778499,{"$f":"G458*('Client Output'!C$10/12)","v":8853.9471408835398},{"$f":"-(G458+H458)*('Client Output'!C$12/12)","v":-2054.2860048992284},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H458+I458)*'Client Output'!C$11,0)","v":0},1641374.5179144833]
[null,null,454,1641374.5179144833,1734.7766311691635,0,1643109.2945456526,{"$f":"G459*('Client Output'!C$10/12)","v":8900.1753454556219},{"$f":"-(G459+H459)*('Client Output'!C$12/12)","v":-2065.0118373638852},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H459+I459)*'Client Output'!C$11,0)","v":0},1649944.4580537442]
[null,null,455,1649944.4580537442,1734.7766311691635,0,1651679.2346849134,{"$f":"G460*('Client Output'!C$10/12)","v":8946.5958545432859},{"$f":"-(G460+H460)*('Client Output'!C$12/12)","v":-2075.7822881743209},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H460+I460)*'Client Output'!C$11,0)","v":0},1658550.0482512824]
[null,null,456,1658550.0482512824,1734.7766311691635,0,1660284.8248824517,{"$f":"G461*('Client Output'!C$10/12)","v":8993.2094681132839},{"$f":"-(G461+H461)*('Client Output'!C$12/12)","v":-2086.5975429382061},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H461+I461)*'Client Output'!C$11,0)","v":0},1667191.4368076266]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},457,1667191.4368076266,{"$f":"((E$461*(1+B$462)))","v":1760.7982806367008},0,1668952.2350882634,{"$f":"G462*('Client Output'!C$10/12)","v":9040.1579400614319},{"$f":"-(G462+H462)*('Client Output'!C$12/12)","v":-2097.4904912854063},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H462+I462)*'Client Output'!C$11,0)","v":0},1675894.9025370395]
[null,null,458,1675894.9025370395,{"$f":"((E$461*(1+B$462)))","v":1760.7982806367008},0,1677655.7008176763,{"$f":"G463*('Client Output'!C$10/12)","v":9087.3017127624171},{"$f":"-(G463+H463)*('Client Output'!C$12/12)","v":-2108.4287531630484},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H463+I463)*'Client Output'!C$11,0)","v":0},1684634.5737772756]
[null,null,459,1684634.5737772756,1760.7982806367008,0,1686395.3720579124,{"$f":"G464*('Client Output'!C$10/12)","v":9134.6415986470311},{"$f":"-(G464+H464)*('Client Output'!C$12/12)","v":-2119.4125170706993},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H464+I464)*'Client Output'!C$11,0)","v":0},1693410.6011394886]
[null,null,460,1693410.6011394886,1760.7982806367008,0,1695171.3994201254,{"$f":"G465*('Client Output'!C$10/12)","v":9182.1784135256839},{"$f":"-(G465+H465)*('Client Output'!C$12/12)","v":-2130.4419722920638},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H465+I465)*'Client Output'!C$11,0)","v":0},1702223.1358613591]
[null,null,461,{"$f":"K465","v":1702223.1358613591},1760.7982806367008,0,1703983.9341419959,{"$f":"G466*('Client Output'!C$10/12)","v":9229.9129766024816},{"$f":"-(G466+H466)*('Client Output'!C$12/12)","v":-2141.5173088982478},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H466+I466)*'Client Output'!C$11,0)","v":0},1711072.3298097001]
[null,null,462,1711072.3298097001,1760.7982806367008,0,{"$f":"D467+E467+F467","v":1712833.1280903369},{"$f":"G467*('Client Output'!C$10/12)","v":9277.8461104893304},{"$f":"-(G467+H467)*('Client Output'!C$12/12)","v":-2152.6387177510328},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H467+I467)*'Client Output'!C$11,0)","v":0},{"$f":"G467+H467+I467+J467","v":1719958.3354830751}]
[null,null,463,1719958.3354830751,1760.7982806367008,0,1721719.1337637119,{"$f":"G468*('Client Output'!C$10/12)","v":9325.9786412201101},{"$f":"-(G468+H468)*('Client Output'!C$12/12)","v":-2163.8063905061649},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H468+I468)*'Client Output'!C$11,0)","v":0},1728881.3060144258]
[null,null,464,1728881.3060144258,1760.7982806367008,0,1730642.1042950626,{"$f":"G469*('Client Output'!C$10/12)","v":9374.3113982649265},{"$f":"-(G469+H469)*('Client Output'!C$12/12)","v":-2175.0205196166594},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H469+I469)*'Client Output'!C$11,0)","v":0},1737841.395173711]
[null,null,465,1737841.395173711,1760.7982806367008,0,1739602.1934543478,{"$f":"G470*('Client Output'!C$10/12)","v":9422.845214544388},{"$f":"-(G470+H470)*('Client Output'!C$12/12)","v":-2186.281298336115},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H470+I470)*'Client Output'!C$11,0)","v":0},1746838.757370556]
[null,null,466,1746838.757370556,1760.7982806367008,0,1748599.5556511928,{"$f":"G471*('Client Output'!C$10/12)","v":9471.5809264439649},{"$f":"-(G471+H471)*('Client Output'!C$12/12)","v":-2197.5889207220457},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H471+I471)*'Client Output'!C$11,0)","v":0},1755873.5476569147]
[null,null,467,1755873.5476569147,1760.7982806367008,0,1757634.3459375515,{"$f":"G472*('Client Output'!C$10/12)","v":9520.5193738284088},{"$f":"-(G472+H472)*('Client Output'!C$12/12)","v":-2208.9435816392247},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H472+I472)*'Client Output'!C$11,0)","v":0},1764945.9217297405]
[null,null,468,1764945.9217297405,1760.7982806367008,0,1766706.7200103772,{"$f":"G473*('Client Output'!C$10/12)","v":9569.6614000562149},{"$f":"-(G473+H473)*('Client Output'!C$12/12)","v":-2220.3454767630419},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H473+I473)*'Client Output'!C$11,0)","v":0},1774056.0359336704]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},469,1774056.0359336704,{"$f":"((E$473*(1+B$474)))","v":1787.2102548462512},0,1775843.2461885165,{"$f":"G474*('Client Output'!C$10/12)","v":9619.150916854469},{"$f":"-(G474+H474)*('Client Output'!C$12/12)","v":-2231.8279963817135},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H474+I474)*'Client Output'!C$11,0)","v":0},1783230.5691089891]
[null,null,470,1783230.5691089891,{"$f":"((E$473*(1+B$474)))","v":1787.2102548462512},0,1785017.7793638352,{"$f":"G475*('Client Output'!C$10/12)","v":9668.8463048874455},{"$f":"-(G475+H475)*('Client Output'!C$12/12)","v":-2243.3582820859033},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H475+I475)*'Client Output'!C$11,0)","v":0},1792443.2673866367]
[null,null,471,1792443.2673866367,1787.2102548462512,0,1794230.4776414828,{"$f":"G476*('Client Output'!C$10/12)","v":9718.7484205580367},{"$f":"-(G476+H476)*('Client Output'!C$12/12)","v":-2254.9365325775511},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H476+I476)*'Client Output'!C$11,0)","v":0},1801694.2895294633]
[null,null,472,1801694.2895294633,1787.2102548462512,0,1803481.4997843094,{"$f":"G477*('Client Output'!C$10/12)","v":9768.8581238316801},{"$f":"-(G477+H477)*('Client Output'!C$12/12)","v":-2266.5629473851764},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H477+I477)*'Client Output'!C$11,0)","v":0},1810983.7949607559]
[null,null,473,1810983.7949607559,1787.2102548462512,0,1812771.005215602,{"$f":"G478*('Client Output'!C$10/12)","v":9819.1762782511832},{"$f":"-(G478+H478)*('Client Output'!C$12/12)","v":-2278.2377268673167},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H478+I478)*'Client Output'!C$11,0)","v":0},1820311.9437669858]
[null,null,474,1820311.9437669858,1787.2102548462512,0,1822099.1540218319,{"$f":"G479*('Client Output'!C$10/12)","v":9869.703750951594},{"$f":"-(G479+H479)*('Client Output'!C$12/12)","v":-2289.9610722159796},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H479+I479)*'Client Output'!C$11,0)","v":0},1829678.8967005676]
[null,null,475,1829678.8967005676,1787.2102548462512,0,1831466.1069554137,{"$f":"G480*('Client Output'!C$10/12)","v":9920.4414126751635},{"$f":"-(G480+H480)*('Client Output'!C$12/12)","v":-2301.7331854601111},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H480+I480)*'Client Output'!C$11,0)","v":0},1839084.8151826288]
[null,null,476,1839084.8151826288,1787.2102548462512,0,1840872.0254374749,{"$f":"G481*('Client Output'!C$10/12)","v":9971.3901377863276},{"$f":"-(G481+H481)*('Client Output'!C$12/12)","v":-2313.5542694690766},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H481+I481)*'Client Output'!C$11,0)","v":0},1848529.8613057921]
[null,null,477,1848529.8613057921,1787.2102548462512,0,1850317.0715606383,{"$f":"G482*('Client Output'!C$10/12)","v":10022.550804286795},{"$f":"-(G482+H482)*('Client Output'!C$12/12)","v":-2325.4245279561565},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H482+I482)*'Client Output'!C$11,0)","v":0},1858014.1978369688]
[null,null,478,1858014.1978369688,1787.2102548462512,0,1859801.408091815,{"$f":"G483*('Client Output'!C$10/12)","v":10073.924293830669},{"$f":"-(G483+H483)*('Client Output'!C$12/12)","v":-2337.3441654820572},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H483+I483)*'Client Output'!C$11,0)","v":0},1867537.9882201636]
[null,null,479,1867537.9882201636,1787.2102548462512,0,1869325.1984750098,{"$f":"G484*('Client Output'!C$10/12)","v":10125.511491739642},{"$f":"-(G484+H484)*('Client Output'!C$12/12)","v":-2349.3133874584369},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H484+I484)*'Client Output'!C$11,0)","v":0},1877101.396579291]
[null,null,480,1877101.396579291,1787.2102548462512,0,1878888.6068341371,{"$f":"G485*('Client Output'!C$10/12)","v":10177.313287018247},{"$f":"-(G485+H485)*('Client Output'!C$12/12)","v":-2361.3324001514443},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H485+I485)*'Client Output'!C$11,0)","v":0},1886704.5877210039]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},481,1886704.5877210039,{"$f":"((E$485*(1+B$486)))","v":1814.0184086689449},0,1888518.6061296728,{"$f":"G486*('Client Output'!C$10/12)","v":10229.475783202401},{"$f":"-(G486+H486)*('Client Output'!C$12/12)","v":-2373.435102391094},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H486+I486)*'Client Output'!C$11,0)","v":0},1896374.6468104841]
[null,null,482,1896374.6468104841,{"$f":"((E$485*(1+B$486)))","v":1814.0184086689449},0,1898188.665219153,{"$f":"G487*('Client Output'!C$10/12)","v":10281.855269937085},{"$f":"-(G487+H487)*('Client Output'!C$12/12)","v":-2385.5881506113628},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H487+I487)*'Client Output'!C$11,0)","v":0},1906084.9323384787]
[null,null,483,1906084.9323384787,1814.0184086689449,0,1907898.9507471477,{"$f":"G488*('Client Output'!C$10/12)","v":10334.452649880388},{"$f":"-(G488+H488)*('Client Output'!C$12/12)","v":-2397.7917542462851},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H488+I488)*'Client Output'!C$11,0)","v":0},1915835.6116427819]
[null,null,484,1915835.6116427819,1814.0184086689449,0,1917649.6300514508,{"$f":"G489*('Client Output'!C$10/12)","v":10387.268829445364},{"$f":"-(G489+H489)*('Client Output'!C$12/12)","v":-2410.0461236011201},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H489+I489)*'Client Output'!C$11,0)","v":0},1925626.8527572951]
[null,null,485,1925626.8527572951,1814.0184086689449,0,1927440.8711659641,{"$f":"G490*('Client Output'!C$10/12)","v":10440.304718815643},{"$f":"-(G490+H490)*('Client Output'!C$12/12)","v":-2422.3514698559748},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H490+I490)*'Client Output'!C$11,0)","v":0},1935458.8244149238]
[null,null,486,1935458.8244149238,1814.0184086689449,0,1937272.8428235927,{"$f":"G491*('Client Output'!C$10/12)","v":10493.561231961132},{"$f":"-(G491+H491)*('Client Output'!C$12/12)","v":-2434.7080050694426},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H491+I491)*'Client Output'!C$11,0)","v":0},1945331.6960504844]
[null,null,487,1945331.6960504844,1814.0184086689449,0,1947145.7144591534,{"$f":"G492*('Client Output'!C$10/12)","v":10547.039286653753},{"$f":"-(G492+H492)*('Client Output'!C$12/12)","v":-2447.115942182259},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H492+I492)*'Client Output'!C$11,0)","v":0},1955245.6378036248]
[null,null,488,1955245.6378036248,1814.0184086689449,0,1957059.6562122938,{"$f":"G493*('Client Output'!C$10/12)","v":10600.739804483263},{"$f":"-(G493+H493)*('Client Output'!C$12/12)","v":-2459.5754950209712},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H493+I493)*'Client Output'!C$11,0)","v":0},1965200.8205217561]
[null,null,489,1965200.8205217561,1814.0184086689449,0,1967014.838930425,{"$f":"G494*('Client Output'!C$10/12)","v":10654.663710873141},{"$f":"-(G494+H494)*('Client Output'!C$12/12)","v":-2472.0868783016226},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H494+I494)*'Client Output'!C$11,0)","v":0},1975197.4157629965]
[null,null,490,1975197.4157629965,1814.0184086689449,0,1977011.4341716655,{"$f":"G495*('Client Output'!C$10/12)","v":10708.811935096526},{"$f":"-(G495+H495)*('Client Output'!C$12/12)","v":-2484.6503076334525},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H495+I495)*'Client Output'!C$11,0)","v":0},1985235.5957991285]
[null,null,491,1985235.5957991285,1814.0184086689449,0,1987049.6142077975,{"$f":"G496*('Client Output'!C$10/12)","v":10763.185410292243},{"$f":"-(G496+H496)*('Client Output'!C$12/12)","v":-2497.2659995226122},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H496+I496)*'Client Output'!C$11,0)","v":0},1995315.5336185673]
[null,null,492,1995315.5336185673,1814.0184086689449,0,1997129.5520272362,{"$f":"G497*('Client Output'!C$10/12)","v":10817.785073480869},{"$f":"-(G497+H497)*('Client Output'!C$12/12)","v":-2509.9341713758963},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H497+I497)*'Client Output'!C$11,0)","v":0},2005437.4029293412]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},493,2005437.4029293412,{"$f":"((E$497*(1+B$498)))","v":1841.2286847989787},0,2007278.6316141402,{"$f":"G498*('Client Output'!C$10/12)","v":10872.759254576598},{"$f":"-(G498+H498)*('Client Output'!C$12/12)","v":-2522.689238585896},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H498+I498)*'Client Output'!C$11,0)","v":0},2015628.7016301309]
[null,null,494,2015628.7016301309,{"$f":"((E$497*(1+B$498)))","v":1841.2286847989787},0,2017469.9303149299,{"$f":"G499*('Client Output'!C$10/12)","v":10927.962122539209},{"$f":"-(G499+H499)*('Client Output'!C$12/12)","v":-2535.4973655468366},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H499+I499)*'Client Output'!C$11,0)","v":0},2025862.3950719223]
[null,null,495,2025862.3950719223,1841.2286847989787,0,2027703.6237567214,{"$f":"G500*('Client Output'!C$10/12)","v":10983.394628682247},{"$f":"-(G500+H500)*('Client Output'!C$12/12)","v":-2548.3587729817546},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H500+I500)*'Client Output'!C$11,0)","v":0},2036138.6596124219]
[null,null,496,2036138.6596124219,1841.2286847989787,0,2037979.8882972209,{"$f":"G501*('Client Output'!C$10/12)","v":11039.057728276619},{"$f":"-(G501+H501)*('Client Output'!C$12/12)","v":-2561.2736825318721},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H501+I501)*'Client Output'!C$11,0)","v":0},2046457.6723429656]
[null,null,497,2046457.6723429656,1841.2286847989787,0,2048298.9010277647,{"$f":"G502*('Client Output'!C$10/12)","v":11094.952380567065},{"$f":"-(G502+H502)*('Client Output'!C$12/12)","v":-2574.2423167604147},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H502+I502)*'Client Output'!C$11,0)","v":0},2056819.6110915714]
[null,null,498,2056819.6110915714,1841.2286847989787,0,2058660.8397763704,{"$f":"G503*('Client Output'!C$10/12)","v":11151.079548788679},{"$f":"-(G503+H503)*('Client Output'!C$12/12)","v":-2587.2648991564488},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H503+I503)*'Client Output'!C$11,0)","v":0},2067224.6544260026]
[null,null,499,2067224.6544260026,1841.2286847989787,0,2069065.8831108017,{"$f":"G504*('Client Output'!C$10/12)","v":11207.440200183515},{"$f":"-(G504+H504)*('Client Output'!C$12/12)","v":-2600.3416541387314},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H504+I504)*'Client Output'!C$11,0)","v":0},2077672.9816568466]
[null,null,500,2077672.9816568466,1841.2286847989787,0,2079514.2103416456,{"$f":"G505*('Client Output'!C$10/12)","v":11264.035306017253},{"$f":"-(G505+H505)*('Client Output'!C$12/12)","v":-2613.4728070595784},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H505+I505)*'Client Output'!C$11,0)","v":0},2088164.7728406033]
[null,null,501,2088164.7728406033,1841.2286847989787,0,2090006.0015254023,{"$f":"G506*('Client Output'!C$10/12)","v":11320.865841595934},{"$f":"-(G506+H506)*('Client Output'!C$12/12)","v":-2626.6585842087479},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H506+I506)*'Client Output'!C$11,0)","v":0},2098700.2087827898]
[null,null,502,2098700.2087827898,1841.2286847989787,0,2100541.4374675886,{"$f":"G507*('Client Output'!C$10/12)","v":11377.932786282778},{"$f":"-(G507+H507)*('Client Output'!C$12/12)","v":-2639.899212817339},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H507+I507)*'Client Output'!C$11,0)","v":0},2109279.471041054]
[null,null,503,2109279.471041054,1841.2286847989787,0,2111120.6997258528,{"$f":"G508*('Client Output'!C$10/12)","v":11435.237123515042},{"$f":"-(G508+H508)*('Client Output'!C$12/12)","v":-2653.1949210617099},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H508+I508)*'Client Output'!C$11,0)","v":0},2119902.7419283059]
[null,null,504,2119902.7419283059,1841.2286847989787,0,2121743.9706131048,{"$f":"G509*('Client Output'!C$10/12)","v":11492.779840820989},{"$f":"-(G509+H509)*('Client Output'!C$12/12)","v":-2666.545938067407},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H509+I509)*'Client Output'!C$11,0)","v":0},2130570.2045158581]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},505,2130570.2045158581,{"$f":"((E$509*(1+B$510)))","v":1868.8471150709634},0,2132439.0516309291,{"$f":"G510*('Client Output'!C$10/12)","v":11550.711529667538},{"$f":"-(G510+H510)*('Client Output'!C$12/12)","v":-2679.9872039507459},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H510+I510)*'Client Output'!C$11,0)","v":0},2141309.7759566461]
[null,null,506,2141309.7759566461,{"$f":"((E$509*(1+B$510)))","v":1868.8471150709634},0,2143178.6230717171,{"$f":"G511*('Client Output'!C$10/12)","v":11608.88420830514},{"$f":"-(G511+H511)*('Client Output'!C$12/12)","v":-2693.4843841000279},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H511+I511)*'Client Output'!C$11,0)","v":0},2152094.0228959224]
[null,null,507,2152094.0228959224,1868.8471150709634,0,2153962.8700109934,{"$f":"G512*('Client Output'!C$10/12)","v":11667.29887922622},{"$f":"-(G512+H512)*('Client Output'!C$12/12)","v":-2707.0377111127746},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H512+I512)*'Client Output'!C$11,0)","v":0},2162923.1311791069]
[null,null,508,2162923.1311791069,1868.8471150709634,0,2164791.9782941779,{"$f":"G513*('Client Output'!C$10/12)","v":11725.956549093469},{"$f":"-(G513+H513)*('Client Output'!C$12/12)","v":-2720.6474185540897},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H513+I513)*'Client Output'!C$11,0)","v":0},2173797.2874247176]
[null,null,509,2173797.2874247176,1868.8471150709634,0,2175666.1345397886,{"$f":"G514*('Client Output'!C$10/12)","v":11784.858228757194},{"$f":"-(G514+H514)*('Client Output'!C$12/12)","v":-2734.313740960682},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H514+I514)*'Client Output'!C$11,0)","v":0},2184716.6790275848]
[null,null,510,2184716.6790275848,1868.8471150709634,0,2186585.5261426559,{"$f":"G515*('Client Output'!C$10/12)","v":11844.004933272725},{"$f":"-(G515+H515)*('Client Output'!C$12/12)","v":-2748.0369138449109},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H515+I515)*'Client Output'!C$11,0)","v":0},2195681.4941620841]
[null,null,511,2195681.4941620841,1868.8471150709634,0,2197550.3412771551,{"$f":"G516*('Client Output'!C$10/12)","v":11903.39768191793},{"$f":"-(G516+H516)*('Client Output'!C$12/12)","v":-2761.8171736988415},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H516+I516)*'Client Output'!C$11,0)","v":0},2206691.9217853742]
[null,null,512,2206691.9217853742,1868.8471150709634,0,2208560.7689004452,{"$f":"G517*('Client Output'!C$10/12)","v":11963.037498210751},{"$f":"-(G517+H517)*('Client Output'!C$12/12)","v":-2775.6547579983198},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H517+I517)*'Client Output'!C$11,0)","v":0},2217748.1516406573]
[null,null,513,2217748.1516406573,1868.8471150709634,0,2219616.9987557284,{"$f":"G518*('Client Output'!C$10/12)","v":12022.925409926867},{"$f":"-(G518+H518)*('Client Output'!C$12/12)","v":-2789.5499052070695},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H518+I518)*'Client Output'!C$11,0)","v":0},2228850.3742604484]
[null,null,514,2228850.3742604484,1868.8471150709634,{"$f":"E519*D$1","v":0},2230719.2213755194,{"$f":"G519*('Client Output'!C$10/12)","v":12083.062449117402},{"$f":"-(G519+H519)*('Client Output'!C$12/12)","v":-2803.5028547807956},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H519+I519)*'Client Output'!C$11,0)","v":0},2239998.7809698558]
[null,null,{"$f":"C519+1","v":515},2239998.7809698558,1868.8471150709634,0,2241867.6280849269,{"$f":"G520*('Client Output'!C$10/12)","v":12143.449652126694},{"$f":"-(G520+H520)*('Client Output'!C$12/12)","v":-2817.5138471713167},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H520+I520)*'Client Output'!C$11,0)","v":0},2251193.5638898821]
[null,null,516,2251193.5638898821,1868.8471150709634,0,2253062.4110049531,{"$f":"G521*('Client Output'!C$10/12)","v":12204.088059610169},{"$f":"-(G521+H521)*('Client Output'!C$12/12)","v":-2831.5831238307042},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H521+I521)*'Client Output'!C$11,0)","v":0},2262434.9159407327]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},517,2262434.9159407327,{"$f":"((E$521*(1+B$522)))","v":1896.8798217970277},0,2264331.7957625296,{"$f":"G522*('Client Output'!C$10/12)","v":12265.130560380376},{"$f":"-(G522+H522)*('Client Output'!C$12/12)","v":-2845.7461579036376},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H522+I522)*'Client Output'!C$11,0)","v":0},2273751.1801650063]
[null,null,518,2273751.1801650063,{"$f":"((E$521*(1+B$522)))","v":1896.8798217970277},0,2275648.0599868032,{"$f":"G523*('Client Output'!C$10/12)","v":12326.42699159519},{"$f":"-(G523+H523)*('Client Output'!C$12/12)","v":-2859.9681087229983},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H523+I523)*'Client Output'!C$11,0)","v":0},2285114.5188696757]
[null,null,519,2285114.5188696757,1896.8798217970277,0,2287011.3986914726,{"$f":"G524*('Client Output'!C$10/12)","v":12387.978409578816},{"$f":"-(G524+H524)*('Client Output'!C$12/12)","v":-2874.2492213763144},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H524+I524)*'Client Output'!C$11,0)","v":0},2296525.1278796755]
[null,null,520,2296525.1278796755,1896.8798217970277,0,2298422.0077014724,{"$f":"G525*('Client Output'!C$10/12)","v":12449.785875049649},{"$f":"-(G525+H525)*('Client Output'!C$12/12)","v":-2888.5897419706521},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H525+I525)*'Client Output'!C$11,0)","v":0},2307983.2038345509]
[null,null,521,2307983.2038345509,1896.8798217970277,0,2309880.0836563478,{"$f":"G526*('Client Output'!C$10/12)","v":12511.850453138557},{"$f":"-(G526+H526)*('Client Output'!C$12/12)","v":-2902.9899176368576},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H526+I526)*'Client Output'!C$11,0)","v":0},2319488.9441918493]
[null,null,522,2319488.9441918493,1896.8798217970277,0,2321385.8240136462,{"$f":"G527*('Client Output'!C$10/12)","v":12574.173213407257},{"$f":"-(G527+H527)*('Client Output'!C$12/12)","v":-2917.4499965338173},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H527+I527)*'Client Output'!C$11,0)","v":0},2331042.5472305198]
[null,null,523,2331042.5472305198,1896.8798217970277,0,2332939.4270523167,{"$f":"G528*('Client Output'!C$10/12)","v":12636.755229866721},{"$f":"-(G528+H528)*('Client Output'!C$12/12)","v":-2931.9702278527293},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H528+I528)*'Client Output'!C$11,0)","v":0},2342644.2120543304]
[null,null,524,2342644.2120543304,1896.8798217970277,0,2344541.0918761273,{"$f":"G529*('Client Output'!C$10/12)","v":12699.597580995696},{"$f":"-(G529+H529)*('Client Output'!C$12/12)","v":-2946.5508618214039},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H529+I529)*'Client Output'!C$11,0)","v":0},2354294.1385953017]
[null,null,525,{"$f":"K529","v":2354294.1385953017},1896.8798217970277,0,2356191.0184170986,{"$f":"G530*('Client Output'!C$10/12)","v":12762.701349759291},{"$f":"-(G530+H530)*('Client Output'!C$12/12)","v":-2961.1921497085727},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H530+I530)*'Client Output'!C$11,0)","v":0},2365992.5276171495]
[null,null,526,2365992.5276171495,1896.8798217970277,0,{"$f":"D531+E531+F531","v":2367889.4074389464},{"$f":"G531*('Client Output'!C$10/12)","v":12826.067623627632},{"$f":"-(G531+H531)*('Client Output'!C$12/12)","v":-2975.8943438282181},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H531+I531)*'Client Output'!C$11,0)","v":0},{"$f":"G531+H531+I531+J531","v":2377739.5807187459}]
[null,null,527,2377739.5807187459,1896.8798217970277,0,2379636.4605405428,{"$f":"G532*('Client Output'!C$10/12)","v":12889.697494594613},{"$f":"-(G532+H532)*('Client Output'!C$12/12)","v":-2990.657697543922},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H532+I532)*'Client Output'!C$11,0)","v":0},2389535.5003375937]
[null,null,528,2389535.5003375937,1896.8798217970277,0,2391432.3801593906,{"$f":"G533*('Client Output'!C$10/12)","v":12953.592059196706},{"$f":"-(G533+H533)*('Client Output'!C$12/12)","v":-3005.4824652732345},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H533+I533)*'Client Output'!C$11,0)","v":0},2401380.4897533143]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},529,2401380.4897533143,{"$f":"((E$533*(1+B$534)))","v":1925.3330191239829},0,2403305.8227724382,{"$f":"G534*('Client Output'!C$10/12)","v":13017.90654001738},{"$f":"-(G534+H534)*('Client Output'!C$12/12)","v":-3020.4046616405699},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H534+I534)*'Client Output'!C$11,0)","v":0},2413303.3246508152]
[null,null,530,2413303.3246508152,{"$f":"((E$533*(1+B$534)))","v":1925.3330191239829},0,2415228.6576699391,{"$f":"G535*('Client Output'!C$10/12)","v":13082.488562378843},{"$f":"-(G535+H535)*('Client Output'!C$12/12)","v":-3035.3889327903976},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H535+I535)*'Client Output'!C$11,0)","v":0},2425275.7572995275]
[null,null,531,2425275.7572995275,1925.3330191239829,0,2427201.0903186514,{"$f":"G536*('Client Output'!C$10/12)","v":13147.339239226036},{"$f":"-(G536+H536)*('Client Output'!C$12/12)","v":-3050.4355369473469},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H536+I536)*'Client Output'!C$11,0)","v":0},2437297.99402093]
[null,null,532,2437297.99402093,1925.3330191239829,0,2439223.3270400539,{"$f":"G537*('Client Output'!C$10/12)","v":13212.459688133633},{"$f":"-(G537+H537)*('Client Output'!C$12/12)","v":-3065.5447334102346},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H537+I537)*'Client Output'!C$11,0)","v":0},2449370.2419947772]
[null,null,533,2449370.2419947772,1925.3330191239829,0,2451295.5750139011,{"$f":"G538*('Client Output'!C$10/12)","v":13277.851031325305},{"$f":"-(G538+H538)*('Client Output'!C$12/12)","v":-3080.716782556533},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H538+I538)*'Client Output'!C$11,0)","v":0},2461492.70926267]
[null,null,534,2461492.70926267,1925.3330191239829,0,2463418.0422817939,{"$f":"G539*('Client Output'!C$10/12)","v":13343.514395693057},{"$f":"-(G539+H539)*('Client Output'!C$12/12)","v":-3095.9519458468585},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H539+I539)*'Client Output'!C$11,0)","v":0},2473665.6047316398]
[null,null,535,2473665.6047316398,1925.3330191239829,0,2475590.9377507637,{"$f":"G540*('Client Output'!C$10/12)","v":13409.450912816645},{"$f":"-(G540+H540)*('Client Output'!C$12/12)","v":-3111.2504858294751},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H540+I540)*'Client Output'!C$11,0)","v":0},2485889.1381777506]
[null,null,536,2485889.1381777506,1925.3330191239829,0,2487814.4711968745,{"$f":"G541*('Client Output'!C$10/12)","v":13475.661718983078},{"$f":"-(G541+H541)*('Client Output'!C$12/12)","v":-3126.612666144822},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H541+I541)*'Client Output'!C$11,0)","v":0},2498163.5202497127]
[null,null,537,2498163.5202497127,1925.3330191239829,0,2500088.8532688366,{"$f":"G542*('Client Output'!C$10/12)","v":13542.147955206205},{"$f":"-(G542+H542)*('Client Output'!C$12/12)","v":-3142.0387515300536},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H542+I542)*'Client Output'!C$11,0)","v":0},2510488.9624725129]
[null,null,538,2510488.9624725129,1925.3330191239829,0,2512414.2954916367,{"$f":"G543*('Client Output'!C$10/12)","v":13608.910767246372},{"$f":"-(G543+H543)*('Client Output'!C$12/12)","v":-3157.5290078236039},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H543+I543)*'Client Output'!C$11,0)","v":0},2522865.6772510596]
[null,null,539,2522865.6772510596,1925.3330191239829,0,2524791.0102701834,{"$f":"G544*('Client Output'!C$10/12)","v":13675.951305630168},{"$f":"-(G544+H544)*('Client Output'!C$12/12)","v":-3173.0837019697669},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H544+I544)*'Client Output'!C$11,0)","v":0},2535293.877873844]
[null,null,540,2535293.877873844,1925.3330191239829,0,2537219.2108929679,{"$f":"G545*('Client Output'!C$10/12)","v":13743.270725670251},{"$f":"-(G545+H545)*('Client Output'!C$12/12)","v":-3188.7031020232976},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H545+I545)*'Client Output'!C$11,0)","v":0},2547773.7785166148]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},541,2547773.7785166148,{"$f":"((E$545*(1+B$546)))","v":1954.2130144108426},0,2549727.9915310256,{"$f":"G546*('Client Output'!C$10/12)","v":13811.026620793062},{"$f":"-(G546+H546)*('Client Output'!C$12/12)","v":-3204.4237726897736},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H546+I546)*'Client Output'!C$11,0)","v":0},2560334.5943791289]
[null,null,542,2560334.5943791289,{"$f":"((E$545*(1+B$546)))","v":1954.2130144108426},0,2562288.8073935397,{"$f":"G547*('Client Output'!C$10/12)","v":13879.06437338168},{"$f":"-(G547+H547)*('Client Output'!C$12/12)","v":-3220.209839708652},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H547+I547)*'Client Output'!C$11,0)","v":0},2572947.661927213]
[null,null,543,2572947.661927213,1954.2130144108426,0,2574901.8749416238,{"$f":"G548*('Client Output'!C$10/12)","v":13947.385155933802},{"$f":"-(G548+H548)*('Client Output'!C$12/12)","v":-3236.061575121947},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H548+I548)*'Client Output'!C$11,0)","v":0},2585613.1985224355]
[null,null,544,2585613.1985224355,1954.2130144108426,0,2587567.4115368463,{"$f":"G549*('Client Output'!C$10/12)","v":14015.990145824591},{"$f":"-(G549+H549)*('Client Output'!C$12/12)","v":-3251.9792521033382},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H549+I549)*'Client Output'!C$11,0)","v":0},2598331.4224305674]
[null,null,545,2598331.4224305674,1954.2130144108426,0,2600285.6354449783,{"$f":"G550*('Client Output'!C$10/12)","v":14084.880525326973},{"$f":"-(G550+H550)*('Client Output'!C$12/12)","v":-3267.9631449628814},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H550+I550)*'Client Output'!C$11,0)","v":0},2611102.5528253424]
[null,null,546,2611102.5528253424,1954.2130144108426,0,2613056.7658397532,{"$f":"G551*('Client Output'!C$10/12)","v":14154.057481632004},{"$f":"-(G551+H551)*('Client Output'!C$12/12)","v":-3284.0135291517317},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H551+I551)*'Client Output'!C$11,0)","v":0},2623926.8097922336]
[null,null,547,2623926.8097922336,1954.2130144108426,0,2625881.0228066444,{"$f":"G552*('Client Output'!C$10/12)","v":14223.522206869331},{"$f":"-(G552+H552)*('Client Output'!C$12/12)","v":-3300.1306812668922},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H552+I552)*'Client Output'!C$11,0)","v":0},2636804.4143322469]
[null,null,548,2636804.4143322469,1954.2130144108426,0,2638758.6273466577,{"$f":"G553*('Client Output'!C$10/12)","v":14293.275898127737},{"$f":"-(G553+H553)*('Client Output'!C$12/12)","v":-3316.3148790559821},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H553+I553)*'Client Output'!C$11,0)","v":0},2649735.5883657294]
[null,null,549,2649735.5883657294,1954.2130144108426,0,2651689.8013801402,{"$f":"G554*('Client Output'!C$10/12)","v":14363.319757475767},{"$f":"-(G554+H554)*('Client Output'!C$12/12)","v":-3332.5664014220201},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H554+I554)*'Client Output'!C$11,0)","v":0},2662720.5547361942]
[null,null,550,2662720.5547361942,1954.2130144108426,0,2664674.767750605,{"$f":"G555*('Client Output'!C$10/12)","v":14433.654991982452},{"$f":"-(G555+H555)*('Client Output'!C$12/12)","v":-3348.8855284282345},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H555+I555)*'Client Output'!C$11,0)","v":0},2675759.5372141595]
[null,null,551,2675759.5372141595,1954.2130144108426,0,2677713.7502285703,{"$f":"G556*('Client Output'!C$10/12)","v":14504.282813738097},{"$f":"-(G556+H556)*('Client Output'!C$12/12)","v":-3365.2725413028857},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H556+I556)*'Client Output'!C$11,0)","v":0},2688852.7605010057]
[null,null,552,2688852.7605010057,1954.2130144108426,0,2690806.9735154165,{"$f":"G557*('Client Output'!C$10/12)","v":14575.20443987518},{"$f":"-(G557+H557)*('Client Output'!C$12/12)","v":-3381.7277224441145},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H557+I557)*'Client Output'!C$11,0)","v":0},2702000.4502328476]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},553,2702000.4502328476,{"$f":"((E$557*(1+B$558)))","v":1983.5262096270051},0,2703983.9764424744,{"$f":"G558*('Client Output'!C$10/12)","v":14646.579872396744},{"$f":"-(G558+H558)*('Client Output'!C$12/12)","v":-3398.2881953935889},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H558+I558)*'Client Output'!C$11,0)","v":0},2715232.2681194777]
[null,null,554,2715232.2681194777,{"$f":"((E$557*(1+B$558)))","v":1983.5262096270051},0,2717215.7943291045,{"$f":"G559*('Client Output'!C$10/12)","v":14718.252219282656},{"$f":"-(G559+H559)*('Client Output'!C$12/12)","v":-3414.9175581854838},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H559+I559)*'Client Output'!C$11,0)","v":0},2728519.1289902017]
[null,null,555,2728519.1289902017,1983.5262096270051,0,2730502.6551998286,{"$f":"G560*('Client Output'!C$10/12)","v":14790.222715665746},{"$f":"-(G560+H560)*('Client Output'!C$12/12)","v":-3431.6160973943679},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H560+I560)*'Client Output'!C$11,0)","v":0},2741861.2618180998]
[null,null,556,2741861.2618180998,1983.5262096270051,0,2743844.7880277266,{"$f":"G561*('Client Output'!C$10/12)","v":14862.492601816861},{"$f":"-(G561+H561)*('Client Output'!C$12/12)","v":-3448.3841007869296},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H561+I561)*'Client Output'!C$11,0)","v":0},2755258.8965287567]
[null,null,557,2755258.8965287567,1983.5262096270051,0,2757242.4227383835,{"$f":"G562*('Client Output'!C$10/12)","v":14935.063123166252},{"$f":"-(G562+H562)*('Client Output'!C$12/12)","v":-3465.221857326937},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H562+I562)*'Client Output'!C$11,0)","v":0},2768712.2640042226]
[null,null,558,2768712.2640042226,1983.5262096270051,0,2770695.7902138494,{"$f":"G563*('Client Output'!C$10/12)","v":15007.935530325025},{"$f":"-(G563+H563)*('Client Output'!C$12/12)","v":-3482.1296571802181},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H563+I563)*'Client Output'!C$11,0)","v":0},2782221.5960869943]
[null,null,559,2782221.5960869943,1983.5262096270051,0,2784205.1222966211,{"$f":"G564*('Client Output'!C$10/12)","v":15081.111079106706},{"$f":"-(G564+H564)*('Client Output'!C$12/12)","v":-3499.1077917196599},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H564+I564)*'Client Output'!C$11,0)","v":0},2795787.1255840082]
[null,null,560,2795787.1255840082,1983.5262096270051,0,2797770.651793635,{"$f":"G565*('Client Output'!C$10/12)","v":15154.591030548863},{"$f":"-(G565+H565)*('Client Output'!C$12/12)","v":-3516.1565535302298},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H565+I565)*'Client Output'!C$11,0)","v":0},2809409.0862706536]
[null,null,561,2809409.0862706536,1983.5262096270051,0,2811392.6124802805,{"$f":"G566*('Client Output'!C$10/12)","v":15228.376650934861},{"$f":"-(G566+H566)*('Client Output'!C$12/12)","v":-3533.2762364140194},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H566+I566)*'Client Output'!C$11,0)","v":0},2823087.7128948015]
[null,null,562,2823087.7128948015,1983.5262096270051,0,2825071.2391044283,{"$f":"G567*('Client Output'!C$10/12)","v":15302.469211815662},{"$f":"-(G567+H567)*('Client Output'!C$12/12)","v":-3550.4671353953054},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H567+I567)*'Client Output'!C$11,0)","v":0},2836823.2411808488]
[null,null,563,2836823.2411808488,1983.5262096270051,0,2838806.7673904756,{"$f":"G568*('Client Output'!C$10/12)","v":15376.869990031752},{"$f":"-(G568+H568)*('Client Output'!C$12/12)","v":-3567.729546725634},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H568+I568)*'Client Output'!C$11,0)","v":0},2850615.9078337816]
[null,null,564,2850615.9078337816,1983.5262096270051,0,2852599.4340434084,{"$f":"G569*('Client Output'!C$10/12)","v":15451.580267735137},{"$f":"-(G569+H569)*('Client Output'!C$12/12)","v":-3585.0637678889298},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H569+I569)*'Client Output'!C$11,0)","v":0},2864465.9505432546]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},565,2864465.9505432546,{"$f":"((E$569*(1+B$570)))","v":2013.27910277141},0,2866479.2296460262,{"$f":"G570*('Client Output'!C$10/12)","v":15526.762493915983},{"$f":"-(G570+H570)*('Client Output'!C$12/12)","v":-3602.5074901749276},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H570+I570)*'Client Output'!C$11,0)","v":0},2878403.4846497672]
[null,null,566,2878403.4846497672,{"$f":"((E$569*(1+B$570)))","v":2013.27910277141},0,2880416.7637525387,{"$f":"G571*('Client Output'!C$10/12)","v":15602.25747032626},{"$f":"-(G571+H571)*('Client Output'!C$12/12)","v":-3620.023776528581},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H571+I571)*'Client Output'!C$11,0)","v":0},2892398.9974463363]
[null,null,567,2892398.9974463363,2013.27910277141,0,2894412.2765491079,{"$f":"G572*('Client Output'!C$10/12)","v":15678.066497974341},{"$f":"-(G572+H572)*('Client Output'!C$12/12)","v":-3637.6129288088532},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H572+I572)*'Client Output'!C$11,0)","v":0},2906452.7301182738]
[null,null,568,2906452.7301182738,2013.27910277141,0,2908466.0092210453,{"$f":"G573*('Client Output'!C$10/12)","v":15754.190883280669},{"$f":"-(G573+H573)*('Client Output'!C$12/12)","v":-3655.2752501304076},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H573+I573)*'Client Output'!C$11,0)","v":0},2920564.9248541957]
[null,null,569,2920564.9248541957,2013.27910277141,0,2922578.2039569672,{"$f":"G574*('Client Output'!C$10/12)","v":15830.631938100247},{"$f":"-(G574+H574)*('Client Output'!C$12/12)","v":-3673.0110448688347},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H574+I574)*'Client Output'!C$11,0)","v":0},2934735.8248501988]
[null,null,570,2934735.8248501988,2013.27910277141,0,2936749.1039529704,{"$f":"G575*('Client Output'!C$10/12)","v":15907.390979745263},{"$f":"-(G575+H575)*('Client Output'!C$12/12)","v":-3690.8206186658949},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H575+I575)*'Client Output'!C$11,0)","v":0},2948965.67431405]
[null,null,571,2948965.67431405,2013.27910277141,0,2950978.9534168215,{"$f":"G576*('Client Output'!C$10/12)","v":15984.469331007791},{"$f":"-(G576+H576)*('Client Output'!C$12/12)","v":-3708.7042784347868},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H576+I576)*'Client Output'!C$11,0)","v":0},2963254.7184693948]
[null,null,572,2963254.7184693948,2013.27910277141,0,2965267.9975721664,{"$f":"G577*('Client Output'!C$10/12)","v":16061.868320182577},{"$f":"-(G577+H577)*('Client Output'!C$12/12)","v":-3726.6623323654362},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H577+I577)*'Client Output'!C$11,0)","v":0},2977603.2035599835]
[null,null,573,2977603.2035599835,2013.27910277141,0,2979616.4826627551,{"$f":"G578*('Client Output'!C$10/12)","v":16139.589281089931},{"$f":"-(G578+H578)*('Client Output'!C$12/12)","v":-3744.6950899298063},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H578+I578)*'Client Output'!C$11,0)","v":0},2992011.3768539154]
[null,null,574,2992011.3768539154,2013.27910277141,0,2994024.6559566869,{"$f":"G579*('Client Output'!C$10/12)","v":16217.633553098729},{"$f":"-(G579+H579)*('Client Output'!C$12/12)","v":-3762.8028618872322},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H579+I579)*'Client Output'!C$11,0)","v":0},3006479.4866478988]
[null,null,575,3006479.4866478988,2013.27910277141,0,3008492.7657506703,{"$f":"G580*('Client Output'!C$10/12)","v":16296.002481149473},{"$f":"-(G580+H580)*('Client Output'!C$12/12)","v":-3780.985960289775},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H580+I580)*'Client Output'!C$11,0)","v":0},3021007.78227153]
[null,null,576,3021007.78227153,2013.27910277141,0,3023021.0613743016,{"$f":"G581*('Client Output'!C$10/12)","v":16374.697415777475},{"$f":"-(G581+H581)*('Client Output'!C$12/12)","v":-3799.2446984875987},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H581+I581)*'Client Output'!C$11,0)","v":0},3035596.5140915914]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},577,3035596.5140915914,{"$f":"((E$581*(1+B$582)))","v":2043.4782893129809},0,3037639.9923809045,{"$f":"G582*('Client Output'!C$10/12)","v":16453.883292063241},{"$f":"-(G582+H582)*('Client Output'!C$12/12)","v":-3817.6173445912095},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H582+I582)*'Client Output'!C$11,0)","v":0},3050276.2583283763]
[null,null,578,3050276.2583283763,{"$f":"((E$581*(1+B$582)))","v":2043.4782893129809},{"$f":"E583*D$1","v":0},3052319.7366176895,{"$f":"G583*('Client Output'!C$10/12)","v":16533.398573345825},{"$f":"-(G583+H583)*('Client Output'!C$12/12)","v":-3836.0664189887943},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H583+I583)*'Client Output'!C$11,0)","v":0},3065017.0687720468]
[null,null,{"$f":"C583+1","v":579},3065017.0687720468,2043.4782893129809,0,3067060.54706136,{"$f":"G584*('Client Output'!C$10/12)","v":16613.244629915709},{"$f":"-(G584+H584)*('Client Output'!C$12/12)","v":-3854.592239614095},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H584+I584)*'Client Output'!C$11,0)","v":0},3079819.1994516617]
[null,null,580,3079819.1994516617,2043.4782893129809,0,3081862.6777409748,{"$f":"G585*('Client Output'!C$10/12)","v":16693.422837763621},{"$f":"-(G585+H585)*('Client Output'!C$12/12)","v":-3873.1951257234232},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H585+I585)*'Client Output'!C$11,0)","v":0},3094682.9054530151]
[null,null,581,3094682.9054530151,2043.4782893129809,0,3096726.3837423283,{"$f":"G586*('Client Output'!C$10/12)","v":16773.934578604287},{"$f":"-(G586+H586)*('Client Output'!C$12/12)","v":-3891.8753979011653},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H586+I586)*'Client Output'!C$11,0)","v":0},3109608.4429230313]
[null,null,582,3109608.4429230313,2043.4782893129809,0,3111651.9212123444,{"$f":"G587*('Client Output'!C$10/12)","v":16854.781239900207},{"$f":"-(G587+H587)*('Client Output'!C$12/12)","v":-3910.6333780653058},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H587+I587)*'Client Output'!C$11,0)","v":0},3124596.0690741795]
[null,null,583,3124596.0690741795,2043.4782893129809,0,3126639.5473634927,{"$f":"G588*('Client Output'!C$10/12)","v":16935.964214885593},{"$f":"-(G588+H588)*('Client Output'!C$12/12)","v":-3929.469389472973},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H588+I588)*'Client Output'!C$11,0)","v":0},3139646.0421889052]
[null,null,584,3139646.0421889052,2043.4782893129809,0,3141689.5204782183,{"$f":"G589*('Client Output'!C$10/12)","v":17017.484902590357},{"$f":"-(G589+H589)*('Client Output'!C$12/12)","v":-3948.3837567260111},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H589+I589)*'Client Output'!C$11,0)","v":0},3154758.6216240828]
[null,null,585,3154758.6216240828,2043.4782893129809,0,3156802.0999133959,{"$f":"G590*('Client Output'!C$10/12)","v":17099.344707864238},{"$f":"-(G590+H590)*('Client Output'!C$12/12)","v":-3967.3768057765756},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H590+I590)*'Client Output'!C$11,0)","v":0},3169934.0678154835]
[null,null,586,3169934.0678154835,2043.4782893129809,0,3171977.5461047967,{"$f":"G591*('Client Output'!C$10/12)","v":17181.54504140099},{"$f":"-(G591+H591)*('Client Output'!C$12/12)","v":-3986.4488639327469},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H591+I591)*'Client Output'!C$11,0)","v":0},3185172.6422822648]
[null,null,587,3185172.6422822648,2043.4782893129809,0,3187216.1205715779,{"$f":"G592*('Client Output'!C$10/12)","v":17264.087319762722},{"$f":"-(G592+H592)*('Client Output'!C$12/12)","v":-4005.6002598641762},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H592+I592)*'Client Output'!C$11,0)","v":0},3200474.6076314766]
[null,null,588,3200474.6076314766,2043.4782893129809,0,3202518.0859207897,{"$f":"G593*('Client Output'!C$10/12)","v":17346.972965404286},{"$f":"-(G593+H593)*('Client Output'!C$12/12)","v":-4024.8313236077429},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H593+I593)*'Client Output'!C$11,0)","v":0},3215840.2275625863]
[null,{"$f":"'Client Output'!C$9","v":1.4999999999999999E-2},589,{"$f":"K593","v":3215840.2275625863},{"$f":"((E$593*(1+B$594)))","v":2074.1304636526756},0,3217914.3580262391,{"$f":"G594*('Client Output'!C$10/12)","v":17430.369439308804},{"$f":"-(G594+H594)*('Client Output'!C$12/12)","v":-4044.1809093319353},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H594+I594)*'Client Output'!C$11,0)","v":0},3231300.5465562162]
[null,null,590,3231300.5465562162,{"$f":"((E$593*(1+B$594)))","v":2074.1304636526756},0,{"$f":"D595+E595+F595","v":3233374.677019869},{"$f":"G595*('Client Output'!C$10/12)","v":17514.112833857631},{"$f":"-(G595+H595)*('Client Output'!C$12/12)","v":-4063.6109873171581},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H595+I595)*'Client Output'!C$11,0)","v":0},{"$f":"G595+H595+I595+J595","v":3246825.1788664092}]
[null,null,591,3246825.1788664092,2074.1304636526756,0,3248899.309330062,{"$f":"G596*('Client Output'!C$10/12)","v":17598.204592204511},{"$f":"-(G596+H596)*('Client Output'!C$12/12)","v":-4083.1218924028335},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H596+I596)*'Client Output'!C$11,0)","v":0},3262414.3920298638]
[null,null,592,3262414.3920298638,2074.1304636526756,0,3264488.5224935166,{"$f":"G597*('Client Output'!C$10/12)","v":17682.646163506557},{"$f":"-(G597+H597)*('Client Output'!C$12/12)","v":-4102.7139608212792},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H597+I597)*'Client Output'!C$11,0)","v":0},3278068.4546962017]
[null,null,593,3278068.4546962017,2074.1304636526756,0,3280142.5851598545,{"$f":"G598*('Client Output'!C$10/12)","v":17767.439002949221},{"$f":"-(G598+H598)*('Client Output'!C$12/12)","v":-4122.3875302035049},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H598+I598)*'Client Output'!C$11,0)","v":0},3293787.6366326003]
[null,null,594,3293787.6366326003,2074.1304636526756,0,3295861.7670962531,{"$f":"G599*('Client Output'!C$10/12)","v":17852.584571771382},{"$f":"-(G599+H599)*('Client Output'!C$12/12)","v":-4142.1429395850309},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H599+I599)*'Client Output'!C$11,0)","v":0},3309572.2087284392]
[null,null,595,3309572.2087284392,2074.1304636526756,0,3311646.339192092,{"$f":"G600*('Client Output'!C$10/12)","v":17938.084337290507},{"$f":"-(G600+H600)*('Client Output'!C$12/12)","v":-4161.9805294117277},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H600+I600)*'Client Output'!C$11,0)","v":0},3325422.4429999706]
[null,null,596,3325422.4429999706,2074.1304636526756,0,3327496.5734636234,{"$f":"G601*('Client Output'!C$10/12)","v":18023.93977292797},{"$f":"-(G601+H601)*('Client Output'!C$12/12)","v":-4181.9006415456897},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H601+I601)*'Client Output'!C$11,0)","v":0},3341338.6125950059]
[null,null,597,3341338.6125950059,2074.1304636526756,0,3343412.7430586587,{"$f":"G602*('Client Output'!C$10/12)","v":18110.152358234409},{"$f":"-(G602+H602)*('Client Output'!C$12/12)","v":-4201.9036192711164},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H602+I602)*'Client Output'!C$11,0)","v":0},3357320.9917976218]
[null,null,598,3357320.9917976218,2074.1304636526756,0,3359395.1222612746,{"$f":"G603*('Client Output'!C$10/12)","v":18196.723578915247},{"$f":"-(G603+H603)*('Client Output'!C$12/12)","v":-4221.9898073002378},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H603+I603)*'Client Output'!C$11,0)","v":0},3373369.8560328898]
[null,null,599,3373369.8560328898,2074.1304636526756,0,3375443.9864965426,{"$f":"G604*('Client Output'!C$10/12)","v":18283.654926856281},{"$f":"-(G604+H604)*('Client Output'!C$12/12)","v":-4242.1595517792484},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H604+I604)*'Client Output'!C$11,0)","v":0},3389485.4818716194]
[null,null,600,3389485.4818716194,2074.1304636526756,0,3391559.6123352721,{"$f":"G605*('Client Output'!C$10/12)","v":18370.9479001494},{"$f":"-(G605+H605)*('Client Output'!C$12/12)","v":-4262.413200294277},{"$f":"-IF('Client Output'!C$7=\"Taxable\",(H605+I605)*'Client Output'!C$11,0)","v":0},3405668.1470351275]