{"text_format":"3","workbook":"xlsx","n_sheets":18,"sheets":["Instructions","Main","Data","30-yr","Addnl Info","Budget Sum","Thermometer","Chart - Expenses","Chart - FP","Chart - Cash","Chart - %","Solver","Coding-F","Coding-B","Output-F","Output-B","SA Risk","wksCommandBars"],"not_rendered":{"charts":12,"images":4,"macros":1,"defined_names":187,"comments":1},"unopened":[{"sheet":"Chart - Expenses","index":7,"reason":"not_a_worksheet"},{"sheet":"Chart - FP","index":8,"reason":"not_a_worksheet"},{"sheet":"Chart - Cash","index":9,"reason":"not_a_worksheet"},{"sheet":"Chart - %","index":10,"reason":"not_a_worksheet"}],"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":25,"n_cols":3,"rows_kept":25}
[]
[null,"ARInc Reserves Analysis Spreadsheet!"]
[null,{"$f":"Main!D7","v":"Analysis File V4.1, 9/14"}]
[]
[]
[]
[]
[]
[null,"This File will enable you to:"]
[null,"1)","Work with Reserve Data"]
[null,"2)","Compute your Percent Funded"]
[null,"3)","Test various Funding Plans"]
[]
[null,"This file is provided and intended only for same-year adjustments of Reserve Study information,"]
[null,"not multi-year updating of Reserve Studies. Multi-year use is not intended or supported."]
[]
[null,"Think of the Main sheet as your control panel, where you enter information about"]
[null,"your association and test your Funding Plan ideas."]
[]
[null,"The left-most portion of the Data Sheet is where your Reserve Component data goes."]
[]
[null,"Only make entries in cells that are colored orange, as shown below:"]
[null,null,25.55]
[]
[null,"Macros are provided to print key pages, add rows, and delete rows."]

{"sheet":"Main","index":1,"n_rows":91,"n_cols":6,"rows_kept":91,"merged":[[15,4,15,5],[50,2,50,5]]}
[]
[]
[]
[]
[]
[]
[{"$nulls":3},"Analysis File V4.1, 9/14"]
[]
[{"$nulls":3},"Starting Information:"]
[null,null,"Client #:","24907-1"]
[null,null,"Name:","Admiral's Cove Beach Club"]
[null,null,"Location:","Coupeville, WA"]
[null,null,"# Units:",500]
[null,null,"Base Yr:",2023]
[null,null,"Period Start:","2023-01-01"]
[null,null,"Period End:","2023-12-31","date problem?"]
[null,null,"Site Inspection Date:","N/A"]
[null,null,"Total Assessmts.",{"v":0,"d":"$0.00"},"Per Unit:",{"$f":"D18/D13","v":{"v":0,"d":"$0.00"}}]
[null,null,"Budgeted Res Contribs.",{"v":59930,"d":"$59,930.00"},"Per Unit:",{"$f":"D19/D13","v":{"v":119.86,"d":"$119.86"}}]
[null,null,"Starting Reserve Bal:",{"v":550217,"d":"$550,217"}]
[null,null,"Interest:",{"v":0.01,"d":"1.00%"}]
[null,null,"Inflation:",{"v":0.1,"d":"10.00%"}]
[]
[{"$nulls":3},"Status:"]
[null,null,"Proportional FFB:",{"$f":"Data!DV$77+(1-D61)*(Data!DW77-Data!DV77)","v":{"v":703532.1476190476,"d":"$703,532"}}]
[null,null,"Percent Funded:",{"$f":"D20/D25","v":{"v":0.7820779787563233,"d":"78.2%"}}]
[null,null,"Swain Factor:",{"$f":"10*STDEV(Data!BB77:BF77,Data!BI77:BM77,Data!BP77:BT77,Data!BW77:CA77,Data!CD77:CH77,Data!CK77:CP77)/SUM(Data!BB77:BF77,Data!BI77:BM77,Data!BP77:BT77,Data!BW77:CA77,Data!CD77:CH77,Data!CK77:CP77)/31","v":{"v":0.01440754963457599,"d":"1.441%"}}]
[]
["TempStorage",null,null,"Recommendation:"]
[{"v":192030.8,"d":"$192,031"},null,"Recommended Contrib Rate:",{"v":62000,"d":"$62,000"},"Per Unit:",{"$f":"D30/D13","v":{"v":124,"d":"$124.00"}}]
[null,null,"Alternate Contrib Rate:",{"v":146150,"d":"$146,150"},"Per Unit:",{"$f":"D31/D13","v":{"v":292.3,"d":"$292.30"}}]
[null,null,"Annual Increase:",{"v":0.05,"d":"5.00%"}]
[null,null,"# of Years:",5]
[null,null,"Secondary Increase:",{"v":0.02999999999999999,"d":"3.00%"}]
[null,null,"# of Years:",30]
[null,null,"1st Yr S.A.:",null,"Per Unit:",{"$f":"D36/D$13","v":{"v":0,"d":"$0.00"}}]
[null,null,"2nd Yr S.A.:",{"v":650000,"d":"$650,000"},"Per Unit:",{"$f":"D37/D$13","v":{"v":1300,"d":"$1,300.00"}}]
[null,null,"3rd Yr S.A.:",{"v":0,"d":"$0"},"Per Unit:",{"$f":"D38/D$13","v":{"v":0,"d":"$0.00"}}]
[null,null,"4th Yr S.A.:",{"v":0,"d":"$0"},"Per Unit:",{"$f":"D39/D$13","v":{"v":0,"d":"$0.00"}}]
[null,null,"5th Yr S.A.:",{"v":0,"d":"$0"},"Per Unit:",{"$f":"D40/D$13","v":{"v":0,"d":"$0.00"}}]
[]
[null,null,"Minimum Balance(Full):",{"$f":"MIN('30-yr'!C14:C43)","v":{"v":-3302268.2921186844,"d":"($3,302,268.29)"}}]
[null,null,"Min Margin (Full):",{"$f":"Solver!MinEndBalanceMargin","v":{"v":-44.96779865596492,"d":"-4496.8%"}}]
[null,null,"Minimum Balance(Alt):",{"$f":"MIN(Data!BB7:BF7,Data!BI7:BM7,Data!BP7:BT7,Data!BW7:CA7,Data!CD7:CH7,Data!CK7:CP7)","v":{"v":411625.2376082691,"d":"$411,625.24"}}]
[null,null,"Min Margin (Alt):",{"$f":"MIN(Data!BB9:BF9,Data!BI9:BM9,Data!BP9:BT9,Data!BW9:CA9,Data!CD9:CH9,Data!CK9:CP9)","v":{"v":0.358367189403712,"d":"35.8%"}}]
[{"$nulls":3},"System Defaults:"]
[null,null,"Current Annual Increase:",{"v":0.03,"d":"3.00%"}]
[null,null,"Budget Cycles Per Year:",1]
[]
[null,null,"Project Manager Notes:"]
{"$rows_empty":8}
[null,null,"Risk of Special Assessment:",{"$f":"OFFSET(C77,MATCH(PercentFunded,C77:C87,-1)-1,1)","v":"approx 2%"}]
[null,null,"Text Budget Cycles:",{"$f":"LOOKUP(D48,C89:C91,D89:D91)","v":"Annual"},"(Monthly/Annual/Quarterly)"]
[null,null,"Initial Year Fraction:",{"$f":"ROUND((EndDate-StartDate)/30,0)/12","v":{"v":1,"d":"1.00"}}]
[null,null,"System Information"]
[null,null,"Period Start:",{"$f":"D15","v":"2023-01-01"}]
[null,null,"Period End:",{"$f":"D16","v":"2023-12-31"}]
[null,null,"SI Date:",{"$f":"D17","v":"N/A"}]
[null,null,"Cycles this first Yr:",{"$f":"IF(D48=12,ROUND((D16-D15)/30,0),D48)","v":1}]
[null,null,"Annualized Cmpnded Int.:",{"$f":"(1+(D21/12))^12-1","v":0.010045960887180572}]
[null,null,"Deficit per unit:",{"$f":"(FullyFunded-StartingBalance)/NumUnits","v":{"v":306.63029523809513,"d":"307 "}}]
[null,null,"Solver Success:","Success"]
[null,null,"Solver Cycle1:",119]
[null,null,"Solver Cycle2:",1]
[null,null,"Solver Cycle3:",12]
[null,null,"Expense total, first 5 yrs:",{"$f":"SUM(Data!BB77:BF77)","v":{"v":1485409.503,"d":"$1,485,410"}}]
[null,null,"Expense total, second 5 yrs:",{"$f":"SUM(Data!BI77:BM77)","v":{"v":183928.1850353201,"d":"$183,928"}}]
[null,null,"Expense total, first 10 years:",{"$f":"D73+D74","v":{"v":1669337.68803532,"d":"$1,669,338"}}]
[null,null,"Special Assmt Risk Ranges - lookup based on Percent Funded"]
[null,"up to",99999999,"under 1%"]
[null,"up to",1,"under 1%"]
[null,"up to",0.9,"approx 1%"]
[null,"up to",0.8,"approx 2%"]
[null,"up to",0.7,"approx 3%"]
[null,"up to",0.6,"approx 6%"]
[null,"up to",0.5,"approx 13%"]
[null,"up to",0.4,"approx 20%"]
[null,"up to",0.3,"approx 35%"]
[null,"up to",0.2,"approx 48%"]
[null,"up to",0.1,"approx 58%"]
[]
[null,null,1,"Annual"]
[null,null,4,"Quarterly"]
[null,null,12,"Monthly"]

{"sheet":"Data","index":2,"n_rows":79,"n_cols":161,"rows_kept":79,"merged":[[28,9,28,10],[28,23,28,24]]}
[]
[{"$nulls":52},"Year Increment",0,1,2,3,4,null,"Year Increment",5,6,7,8,9,null,"Year Increment",10,11,12,13,14,null,"Year Increment",15,16,17,18,19,null,"Year Increment",20,21,22,23,24,null,"Year Increment",25,26,27,28,29,30]
[{"$nulls":52},"Inflation",{"$f":"(1+Main!$D$22)^BB2","v":{"v":1,"d":"1.000"}},{"$f":"(1+Main!$D$22)^BC2","v":{"v":1.1,"d":"1.100"}},{"$f":"(1+Main!$D$22)^BD2","v":{"v":1.2100000000000002,"d":"1.210"}},{"$f":"(1+Main!$D$22)^BE2","v":{"v":1.3310000000000004,"d":"1.331"}},{"$f":"(1+Main!$D$22)^BF2","v":{"v":1.4641000000000004,"d":"1.464"}},null,"Inflation",{"$f":"(1+Main!$D$22)^BI2","v":{"v":1.6105100000000006,"d":"1.611"}},{"$f":"(1+Main!$D$22)^BJ2","v":{"v":1.7715610000000008,"d":"1.772"}},{"$f":"(1+Main!$D$22)^BK2","v":{"v":1.9487171000000012,"d":"1.949"}},{"$f":"(1+Main!$D$22)^BL2","v":{"v":2.143588810000001,"d":"2.144"}},{"$f":"(1+Main!$D$22)^BM2","v":{"v":2.3579476910000015,"d":"2.358"}},null,"Inflation",{"$f":"(1+Main!$D$22)^BP2","v":{"v":2.593742460100002,"d":"2.594"}},{"$f":"(1+Main!$D$22)^BQ2","v":{"v":2.8531167061100025,"d":"2.853"}},{"$f":"(1+Main!$D$22)^BR2","v":{"v":3.1384283767210026,"d":"3.138"}},{"$f":"(1+Main!$D$22)^BS2","v":{"v":3.452271214393103,"d":"3.452"}},{"$f":"(1+Main!$D$22)^BT2","v":{"v":3.797498335832414,"d":"3.797"}},null,"Inflation",{"$f":"(1+Main!$D$22)^BW2","v":{"v":4.177248169415655,"d":"4.177"}},{"$f":"(1+Main!$D$22)^BX2","v":{"v":4.594972986357221,"d":"4.595"}},{"$f":"(1+Main!$D$22)^BY2","v":{"v":5.054470284992943,"d":"5.054"}},{"$f":"(1+Main!$D$22)^BZ2","v":{"v":5.559917313492238,"d":"5.560"}},{"$f":"(1+Main!$D$22)^CA2","v":{"v":6.115909044841463,"d":"6.116"}},null,"Inflation",{"$f":"(1+Main!$D$22)^CD2","v":{"v":6.727499949325609,"d":"6.727"}},{"$f":"(1+Main!$D$22)^CE2","v":{"v":7.400249944258171,"d":"7.400"}},{"$f":"(1+Main!$D$22)^CF2","v":{"v":8.140274938683989,"d":"8.140"}},{"$f":"(1+Main!$D$22)^CG2","v":{"v":8.954302432552389,"d":"8.954"}},{"$f":"(1+Main!$D$22)^CH2","v":{"v":9.849732675807626,"d":"9.850"}},null,"Inflation",{"$f":"(1+Main!$D$22)^CK2","v":{"v":10.834705943388391,"d":"10.835"}},{"$f":"(1+Main!$D$22)^CL2","v":{"v":11.91817653772723,"d":"11.918"}},{"$f":"(1+Main!$D$22)^CM2","v":{"v":13.109994191499956,"d":"13.110"}},{"$f":"(1+Main!$D$22)^CN2","v":{"v":14.420993610649951,"d":"14.421"}},{"$f":"(1+Main!$D$22)^CO2","v":{"v":15.863092971714947,"d":"15.863"}},{"$f":"(1+Main!$D$22)^CP2","v":{"v":17.449402268886445,"d":"17.449"}}]
[{"$nulls":52},"Alt Contribution rate (total)",{"$f":"Main!$D48*Main!$D61*Main!$D31","v":{"v":146150,"d":"$146,150"}},{"$f":"IF(BC2<=Main!$D33,(Main!$D31*Main!$D48)*(1+Main!$D32),IF(BC2<=(Main!$D33+Main!$D35),(Main!$D31*Main!$D48)*(1+Main!$D34),(Main!$D31*Main!$D48)))","v":{"v":153457.5,"d":"$153,458"}},{"$f":"IF(BD2<=Main!$D33,BC4*(1+Main!$D32),IF(BD2<=(Main!$D35),BC4*(1+Main!$D34),BC4))","v":{"v":161130.375,"d":"$161,130"}},{"$f":"IF(BE2<=Main!$D33,BD4*(1+Main!$D32),IF(BE2<=(Main!$D35),BD4*(1+Main!$D34),BD4))","v":{"v":169186.89375000002,"d":"$169,187"}},{"$f":"IF(BF2<=Main!$D33,BE4*(1+Main!$D32),IF(BF2<=(Main!$D35),BE4*(1+Main!$D34),BE4))","v":{"v":177646.23843750003,"d":"$177,646"}},null,"Alt Contribution rate (total)",{"$f":"IF(BI2<=Main!$D33,BF4*(1+Main!$D32),IF(BI2<=(Main!$D35),BF4*(1+Main!$D34),BF4))","v":{"v":186528.55035937505,"d":"$186,529"}},{"$f":"IF(BJ2<=Main!$D33,BI4*(1+Main!$D32),IF(BJ2<=(Main!$D35),BI4*(1+Main!$D34),BI4))","v":{"v":192124.4068701563,"d":"$192,124"}},{"$f":"IF(BK2<=Main!$D33,BJ4*(1+Main!$D32),IF(BK2<=(Main!$D35),BJ4*(1+Main!$D34),BJ4))","v":{"v":197888.139076261,"d":"$197,888"}},{"$f":"IF(BL2<=Main!$D33,BK4*(1+Main!$D32),IF(BL2<=(Main!$D35),BK4*(1+Main!$D34),BK4))","v":{"v":203824.78324854883,"d":"$203,825"}},{"$f":"IF(BM2<=Main!$D33,BL4*(1+Main!$D32),IF(BM2<=(Main!$D35),BL4*(1+Main!$D34),BL4))","v":{"v":209939.52674600531,"d":"$209,940"}},null,"Alt Contribution rate (total)",{"$f":"IF(BP2<=Main!$D33,BM4*(1+Main!$D32),IF(BP2<=(Main!$D35),BM4*(1+Main!$D34),BM4))","v":{"v":216237.7125483855,"d":"$216,238"}},{"$f":"IF(BQ2<=Main!$D33,BP4*(1+Main!$D32),IF(BQ2<=(Main!$D35),BP4*(1+Main!$D34),BP4))","v":{"v":222724.84392483707,"d":"$222,725"}},{"$f":"IF(BR2<=Main!$D33,BQ4*(1+Main!$D32),IF(BR2<=(Main!$D35),BQ4*(1+Main!$D34),BQ4))","v":{"v":229406.58924258218,"d":"$229,407"}},{"$f":"IF(BS2<=Main!$D33,BR4*(1+Main!$D32),IF(BS2<=(Main!$D35),BR4*(1+Main!$D34),BR4))","v":{"v":236288.78691985965,"d":"$236,289"}},{"$f":"IF(BT2<=Main!$D33,BS4*(1+Main!$D32),IF(BT2<=(Main!$D35),BS4*(1+Main!$D34),BS4))","v":{"v":243377.45052745545,"d":"$243,377"}},null,"Alt Contribution rate (total)",{"$f":"IF(BW2<=Main!$D33,BT4*(1+Main!$D32),IF(BW2<=(Main!$D35),BT4*(1+Main!$D34),BT4))","v":{"v":250678.77404327912,"d":"$250,679"}},{"$f":"IF(BX2<=Main!$D33,BW4*(1+Main!$D32),IF(BX2<=(Main!$D35),BW4*(1+Main!$D34),BW4))","v":{"v":258199.1372645775,"d":"$258,199"}},{"$f":"IF(BY2<=Main!$D33,BX4*(1+Main!$D32),IF(BY2<=(Main!$D35),BX4*(1+Main!$D34),BX4))","v":{"v":265945.1113825148,"d":"$265,945"}},{"$f":"IF(BZ2<=Main!$D33,BY4*(1+Main!$D32),IF(BZ2<=(Main!$D35),BY4*(1+Main!$D34),BY4))","v":{"v":273923.4647239903,"d":"$273,923"}},{"$f":"IF(CA2<=Main!$D33,BZ4*(1+Main!$D32),IF(CA2<=(Main!$D35),BZ4*(1+Main!$D34),BZ4))","v":{"v":282141.16866571,"d":"$282,141"}},null,"Alt Contribution rate (total)",{"$f":"IF(CD2<=Main!$D33,CA4*(1+Main!$D32),IF(CD2<=(Main!$D35),CA4*(1+Main!$D34),CA4))","v":{"v":290605.4037256813,"d":"$290,605"}},{"$f":"IF(CE2<=Main!$D33,CD4*(1+Main!$D32),IF(CE2<=(Main!$D35),CD4*(1+Main!$D34),CD4))","v":{"v":299323.5658374517,"d":"$299,324"}},{"$f":"IF(CF2<=Main!$D33,CE4*(1+Main!$D32),IF(CF2<=(Main!$D35),CE4*(1+Main!$D34),CE4))","v":{"v":308303.2728125753,"d":"$308,303"}},{"$f":"IF(CG2<=Main!$D33,CF4*(1+Main!$D32),IF(CG2<=(Main!$D35),CF4*(1+Main!$D34),CF4))","v":{"v":317552.3709969525,"d":"$317,552"}},{"$f":"IF(CH2<=Main!$D33,CG4*(1+Main!$D32),IF(CH2<=(Main!$D35),CG4*(1+Main!$D34),CG4))","v":{"v":327078.94212686113,"d":"$327,079"}},null,"Alt Contribution rate (total)",{"$f":"IF(CK2<=Main!$D33,CH4*(1+Main!$D32),IF(CK2<=(Main!$D35),CH4*(1+Main!$D34),CH4))","v":{"v":336891.310390667,"d":"$336,891"}},{"$f":"IF(CL2<=Main!$D33,CK4*(1+Main!$D32),IF(CL2<=(Main!$D35),CK4*(1+Main!$D34),CK4))","v":{"v":346998.049702387,"d":"$346,998"}},{"$f":"IF(CM2<=Main!$D33,CL4*(1+Main!$D32),IF(CM2<=(Main!$D35),CL4*(1+Main!$D34),CL4))","v":{"v":357407.9911934586,"d":"$357,408"}},{"$f":"IF(CN2<=Main!$D33,CM4*(1+Main!$D32),IF(CN2<=(Main!$D35),CM4*(1+Main!$D34),CM4))","v":{"v":368130.23092926235,"d":"$368,130"}},{"$f":"IF(CO2<=Main!$D33,CN4*(1+Main!$D32),IF(CO2<=(Main!$D35),CN4*(1+Main!$D34),CN4))","v":{"v":379174.1378571402,"d":"$379,174"}},{"$f":"IF(CP2<=Main!$D33,CO4*(1+Main!$D32),IF(CP2<=(Main!$D35),CO4*(1+Main!$D34),CO4))","v":{"v":390549.36199285445,"d":"$390,549"}}]
[{"$nulls":52},"Alt Interest Earnings",{"$f":"IF((BB7+(BB4+BB26-BB77)/2)>0,(BB7+(BB4+BB26-BB77)/2)*Main!$D67,0)","v":{"v":5887.756848680564,"d":"$5,888"}},{"$f":"IF((BC7+(BC4+BC26-BC77)/2)>0,(BC7+(BC4+BC26-BC77)/2)*Main!$D67,0)","v":{"v":9399.237154928569,"d":"$9,399"}},{"$f":"IF((BD7+(BD4+BD26-BD77)/2)>0,(BD7+(BD4+BD26-BD77)/2)*Main!$D67,0)","v":{"v":13168.894816473632,"d":"$13,169"}},{"$f":"IF((BE7+(BE4+BE26-BE77)/2)>0,(BE7+(BE4+BE26-BE77)/2)*Main!$D67,0)","v":{"v":8964.750038186272,"d":"$8,965"}},{"$f":"IF((BF7+(BF4+BF26-BF77)/2)>0,(BF7+(BF4+BF26-BF77)/2)*Main!$D67,0)","v":{"v":4879.445666452039,"d":"$4,879"}},null,"Alt Interest Earnings",{"$f":"IF((BI7+(BI4+BI26-BI77)/2)>0,(BI7+(BI4+BI26-BI77)/2)*Main!$D67,0)","v":{"v":7118.6162071034,"d":"$7,119"}},{"$f":"IF((BJ7+(BJ4+BJ26-BJ77)/2)>0,(BJ7+(BJ4+BJ26-BJ77)/2)*Main!$D67,0)","v":{"v":9307.926751081848,"d":"$9,308"}},{"$f":"IF((BK7+(BK4+BK26-BK77)/2)>0,(BK7+(BK4+BK26-BK77)/2)*Main!$D67,0)","v":{"v":10812.981556863655,"d":"$10,813"}},{"$f":"IF((BL7+(BL4+BL26-BL77)/2)>0,(BL7+(BL4+BL26-BL77)/2)*Main!$D67,0)","v":{"v":12456.4777508435,"d":"$12,456"}},{"$f":"IF((BM7+(BM4+BM26-BM77)/2)>0,(BM7+(BM4+BM26-BM77)/2)*Main!$D67,0)","v":{"v":14402.479678368398,"d":"$14,402"}},null,"Alt Interest Earnings",{"$f":"IF((BP7+(BP4+BP26-BP77)/2)>0,(BP7+(BP4+BP26-BP77)/2)*Main!$D67,0)","v":{"v":16236.946949944213,"d":"$16,237"}},{"$f":"IF((BQ7+(BQ4+BQ26-BQ77)/2)>0,(BQ7+(BQ4+BQ26-BQ77)/2)*Main!$D67,0)","v":{"v":17404.050481450795,"d":"$17,404"}},{"$f":"IF((BR7+(BR4+BR26-BR77)/2)>0,(BR7+(BR4+BR26-BR77)/2)*Main!$D67,0)","v":{"v":18657.52928241716,"d":"$18,658"}},{"$f":"IF((BS7+(BS4+BS26-BS77)/2)>0,(BS7+(BS4+BS26-BS77)/2)*Main!$D67,0)","v":{"v":20611.976884032327,"d":"$20,612"}},{"$f":"IF((BT7+(BT4+BT26-BT77)/2)>0,(BT7+(BT4+BT26-BT77)/2)*Main!$D67,0)","v":{"v":23011.552789362875,"d":"$23,012"}},null,"Alt Interest Earnings",{"$f":"IF((BW7+(BW4+BW26-BW77)/2)>0,(BW7+(BW4+BW26-BW77)/2)*Main!$D67,0)","v":{"v":24601.29225055195,"d":"$24,601"}},{"$f":"IF((BX7+(BX4+BX26-BX77)/2)>0,(BX7+(BX4+BX26-BX77)/2)*Main!$D67,0)","v":{"v":24709.271737851137,"d":"$24,709"}},{"$f":"IF((BY7+(BY4+BY26-BY77)/2)>0,(BY7+(BY4+BY26-BY77)/2)*Main!$D67,0)","v":{"v":20136.801334055384,"d":"$20,137"}},{"$f":"IF((BZ7+(BZ4+BZ26-BZ77)/2)>0,(BZ7+(BZ4+BZ26-BZ77)/2)*Main!$D67,0)","v":{"v":16818.880064453413,"d":"$16,819"}},{"$f":"IF((CA7+(CA4+CA26-CA77)/2)>0,(CA7+(CA4+CA26-CA77)/2)*Main!$D67,0)","v":{"v":18997.30204713753,"d":"$18,997"}},null,"Alt Interest Earnings",{"$f":"IF((CD7+(CD4+CD26-CD77)/2)>0,(CD7+(CD4+CD26-CD77)/2)*Main!$D67,0)","v":{"v":19791.783907803572,"d":"$19,792"}},{"$f":"IF((CE7+(CE4+CE26-CE77)/2)>0,(CE7+(CE4+CE26-CE77)/2)*Main!$D67,0)","v":{"v":20964.64106554033,"d":"$20,965"}},{"$f":"IF((CF7+(CF4+CF26-CF77)/2)>0,(CF7+(CF4+CF26-CF77)/2)*Main!$D67,0)","v":{"v":22500.45887104637,"d":"$22,500"}},{"$f":"IF((CG7+(CG4+CG26-CG77)/2)>0,(CG7+(CG4+CG26-CG77)/2)*Main!$D67,0)","v":{"v":23733.36917897456,"d":"$23,733"}},{"$f":"IF((CH7+(CH4+CH26-CH77)/2)>0,(CH7+(CH4+CH26-CH77)/2)*Main!$D67,0)","v":{"v":26111.607736980754,"d":"$26,112"}},null,"Alt Interest Earnings",{"$f":"IF((CK7+(CK4+CK26-CK77)/2)>0,(CK7+(CK4+CK26-CK77)/2)*Main!$D67,0)","v":{"v":23265.353195835192,"d":"$23,265"}},{"$f":"IF((CL7+(CL4+CL26-CL77)/2)>0,(CL7+(CL4+CL26-CL77)/2)*Main!$D67,0)","v":{"v":16191.119946742678,"d":"$16,191"}},{"$f":"IF((CM7+(CM4+CM26-CM77)/2)>0,(CM7+(CM4+CM26-CM77)/2)*Main!$D67,0)","v":{"v":13669.40966128855,"d":"$13,669"}},{"$f":"IF((CN7+(CN4+CN26-CN77)/2)>0,(CN7+(CN4+CN26-CN77)/2)*Main!$D67,0)","v":{"v":13385.967295158014,"d":"$13,386"}},{"$f":"IF((CO7+(CO4+CO26-CO77)/2)>0,(CO7+(CO4+CO26-CO77)/2)*Main!$D67,0)","v":{"v":14534.593957694415,"d":"$14,535"}},{"$f":"IF((CP7+(CP4+CP26-CP77)/2)>0,(CP7+(CP4+CP26-CP77)/2)*Main!$D67,0)","v":{"v":11853.060465940349,"d":"$11,853"}}]
[{"$nulls":52},"Alt Starting Balance (for charts)",{"$f":"Main!D20","v":{"v":550217,"d":"$550,217"}},{"$f":"IF(BB7+BB5+BB4+BB26-BB77>0,BB7+BB5+BB26+BB4-BB77,0)","v":{"v":627834.7568486806,"d":"$627,835"}},{"$f":"IF(BC7+BC5+BC4+BC26-BC77>0,BC7+BC5+BC26+BC4-BC77,0)","v":{"v":1252811.4940036093,"d":"$1,252,811"}},{"$f":"IF(BD7+BD5+BD4+BD26-BD77>0,BD7+BD5+BD26+BD4-BD77,0)","v":{"v":1382086.6638200828,"d":"$1,382,087"}},{"$f":"IF(BE7+BE5+BE4+BE26-BE77>0,BE7+BE5+BE26+BE4-BE77,0)","v":{"v":411625.2376082691,"d":"$411,625"}},null,"Alt Starting Balance (for charts)",{"$f":"IF(BF7+BF5+BF4+BF26-BF77>0,BF7+BF5+BF4+BF26-BF77,0)","v":{"v":564678.5887122211,"d":"$564,679"}},{"$f":"IF(BI7+BI5+BI4+BI26-BI77>0,BI7+BI5+BI26+BI4-BI77,0)","v":{"v":859649.6477686996,"d":"$859,650"}},{"$f":"IF(BJ7+BJ5+BJ4+BJ26-BJ77>0,BJ7+BJ5+BJ26+BJ4-BJ77,0)","v":{"v":1002726.7620499376,"d":"$1,002,727"}},{"$f":"IF(BK7+BK5+BK4+BK26-BK77>0,BK7+BK5+BK26+BK4-BK77,0)","v":{"v":1160788.5201224622,"d":"$1,160,789"}},{"$f":"IF(BL7+BL5+BL4+BL26-BL77>0,BL7+BL5+BL26+BL4-BL77,0)","v":{"v":1331565.6778631744,"d":"$1,331,566"}},null,"Alt Starting Balance (for charts)",{"$f":"IF(BM7+BM5+BM4+BM26-BM77>0,BM7+BM5+BM4+BM26-BM77,0)","v":{"v":1550154.291921508,"d":"$1,550,154"}},{"$f":"IF(BP7+BP5+BP4+BP26-BP77>0,BP7+BP5+BP26+BP4-BP77,0)","v":{"v":1698615.0393947386,"d":"$1,698,615"}},{"$f":"IF(BQ7+BQ5+BQ4+BQ26-BQ77>0,BQ7+BQ5+BQ26+BQ4-BQ77,0)","v":{"v":1783674.1877072419,"d":"$1,783,674"}},{"$f":"IF(BR7+BR5+BR4+BR26-BR77>0,BR7+BR5+BR26+BR4-BR77,0)","v":{"v":1949417.3299108492,"d":"$1,949,417"}},{"$f":"IF(BS7+BS5+BS4+BS26-BS77>0,BS7+BS5+BS26+BS4-BS77,0)","v":{"v":2174729.8121030442,"d":"$2,174,730"}},null,"Alt Starting Balance (for charts)",{"$f":"IF(BT7+BT5+BT4+BT26-BT77>0,BT7+BT5+BT4+BT26-BT77,0)","v":{"v":2429536.4454955743,"d":"$2,429,536"}},{"$f":"IF(BW7+BW5+BW4+BW26-BW77>0,BW7+BW5+BW26+BW4-BW77,0)","v":{"v":2492812.812695222,"d":"$2,492,813"}},{"$f":"IF(BX7+BX5+BX4+BX26-BX77>0,BX7+BX5+BX26+BX4-BX77,0)","v":{"v":2451141.5198873496,"d":"$2,451,142"}},{"$f":"IF(BY7+BY5+BY4+BY26-BY77>0,BY7+BY5+BY26+BY4-BY77,0)","v":{"v":1577930.1280379386,"d":"$1,577,930"}},{"$f":"IF(BZ7+BZ5+BZ4+BZ26-BZ77>0,BZ7+BZ5+BZ26+BZ4-BZ77,0)","v":{"v":1787275.283356856,"d":"$1,787,275"}},null,"Alt Starting Balance (for charts)",{"$f":"IF(CA7+CA5+CA4+CA26-CA77>0,CA7+CA5+CA4+CA26-CA77,0)","v":{"v":2013799.6637226378,"d":"$2,013,800"}},{"$f":"IF(CD7+CD5+CD4+CD26-CD77>0,CD7+CD5+CD26+CD4-CD77,0)","v":{"v":1946239.1767030605,"d":"$1,946,239"}},{"$f":"IF(CE7+CE5+CE4+CE26-CE77>0,CE7+CE5+CE26+CE4-CE77,0)","v":{"v":2248470.7737420625,"d":"$2,248,471"}},{"$f":"IF(CF7+CF5+CF4+CF26-CF77>0,CF7+CF5+CF26+CF4-CF77,0)","v":{"v":2253533.2634793054,"d":"$2,253,533"}},{"$f":"IF(CG7+CG5+CG4+CG26-CG77>0,CG7+CG5+CG26+CG4-CG77,0)","v":{"v":2495157.617580924,"d":"$2,495,158"}},null,"Alt Starting Balance (for charts)",{"$f":"IF(CH7+CH5+CH4+CH26-CH77>0,CH7+CH5+CH4+CH26-CH77,0)","v":{"v":2729383.0961863613,"d":"$2,729,383"}},{"$f":"IF(CK7+CK5+CK4+CK26-CK77>0,CK7+CK5+CK26+CK4-CK77,0)","v":{"v":1925664.8126281395,"d":"$1,925,665"}},{"$f":"IF(CL7+CL5+CL4+CL26-CL77>0,CL7+CL5+CL26+CL4-CL77,0)","v":{"v":1313935.2233146438,"d":"$1,313,935"}},{"$f":"IF(CM7+CM5+CM4+CM26-CM77>0,CM7+CM5+CM26+CM4-CM77,0)","v":{"v":1421108.441094497,"d":"$1,421,108"}},{"$f":"IF(CN7+CN5+CN4+CN26-CN77>0,CN7+CN5+CN26+CN4-CN77,0)","v":{"v":1257222.6609641362,"d":"$1,257,223"}},{"$f":"IF(CO7+CO5+CO4+CO26-CO77>0,CO7+CO5+CO26+CO4-CO77,0)","v":{"v":1650931.392778971,"d":"$1,650,931"}}]
[{"$nulls":52},"Alt Starting Balance (for calcs)",{"$f":"Main!D20","v":{"v":550217,"d":"$550,217"}},{"$f":"BB7+BB5+BB4+BB26-BB77","v":{"v":627834.7568486806,"d":"$627,835"}},{"$f":"BC7+BC5+BC4+BC26-BC77","v":{"v":1252811.4940036093,"d":"$1,252,811"}},{"$f":"BD7+BD5+BD4+BD26-BD77","v":{"v":1382086.6638200828,"d":"$1,382,087"}},{"$f":"BE7+BE5+BE4+BE26-BE77","v":{"v":411625.2376082691,"d":"$411,625"}},null,"Alt Starting Balance (for calcs)",{"$f":"BF7+BF5+BF4+BF26-BF77","v":{"v":564678.5887122211,"d":"$564,679"}},{"$f":"BI7+BI5+BI4+BI26-BI77","v":{"v":859649.6477686996,"d":"$859,650"}},{"$f":"BJ7+BJ5+BJ4+BJ26-BJ77","v":{"v":1002726.7620499376,"d":"$1,002,727"}},{"$f":"BK7+BK5+BK4+BK26-BK77","v":{"v":1160788.5201224622,"d":"$1,160,789"}},{"$f":"BL7+BL5+BL4+BL26-BL77","v":{"v":1331565.6778631744,"d":"$1,331,566"}},null,"Alt Starting Balance (for calcs)",{"$f":"BM7+BM5+BM4+BM26-BM77","v":{"v":1550154.291921508,"d":"$1,550,154"}},{"$f":"BP7+BP5+BP4+BP26-BP77","v":{"v":1698615.0393947386,"d":"$1,698,615"}},{"$f":"BQ7+BQ5+BQ4+BQ26-BQ77","v":{"v":1783674.1877072419,"d":"$1,783,674"}},{"$f":"BR7+BR5+BR4+BR26-BR77","v":{"v":1949417.3299108492,"d":"$1,949,417"}},{"$f":"BS7+BS5+BS4+BS26-BS77","v":{"v":2174729.8121030442,"d":"$2,174,730"}},null,"Alt Starting Balance (for calcs)",{"$f":"BT7+BT5+BT4+BT26-BT77","v":{"v":2429536.4454955743,"d":"$2,429,536"}},{"$f":"BW7+BW5+BW4+BW26-BW77","v":{"v":2492812.812695222,"d":"$2,492,813"}},{"$f":"BX7+BX5+BX4+BX26-BX77","v":{"v":2451141.5198873496,"d":"$2,451,142"}},{"$f":"BY7+BY5+BY4+BY26-BY77","v":{"v":1577930.1280379386,"d":"$1,577,930"}},{"$f":"BZ7+BZ5+BZ4+BZ26-BZ77","v":{"v":1787275.283356856,"d":"$1,787,275"}},null,"Alt Starting Balance (for calcs)",{"$f":"CA7+CA5+CA4+CA26-CA77","v":{"v":2013799.6637226378,"d":"$2,013,800"}},{"$f":"CD7+CD5+CD4+CD26-CD77","v":{"v":1946239.1767030605,"d":"$1,946,239"}},{"$f":"CE7+CE5+CE4+CE26-CE77","v":{"v":2248470.7737420625,"d":"$2,248,471"}},{"$f":"CF7+CF5+CF4+CF26-CF77","v":{"v":2253533.2634793054,"d":"$2,253,533"}},{"$f":"CG7+CG5+CG4+CG26-CG77","v":{"v":2495157.617580924,"d":"$2,495,158"}},null,"Alt Starting Balance (for calcs)",{"$f":"CH7+CH5+CH4+CH26-CH77","v":{"v":2729383.0961863613,"d":"$2,729,383"}},{"$f":"CK7+CK5+CK4+CK26-CK77","v":{"v":1925664.8126281395,"d":"$1,925,665"}},{"$f":"CL7+CL5+CL4+CL26-CL77","v":{"v":1313935.2233146438,"d":"$1,313,935"}},{"$f":"CM7+CM5+CM4+CM26-CM77","v":{"v":1421108.441094497,"d":"$1,421,108"}},{"$f":"CN7+CN5+CN4+CN26-CN77","v":{"v":1257222.6609641362,"d":"$1,257,223"}},{"$f":"CO7+CO5+CO4+CO26-CO77","v":{"v":1650931.392778971,"d":"$1,650,931"}}]
[{"$nulls":52},"Alt Percent Funded",{"$f":"IF(BB6/DV77<0,0,BB6/DV77)","v":{"v":0.7820779787563233,"d":"78%"}},{"$f":"IF(BC6/DW77<0,0,BC6/DW77)","v":{"v":0.7695756694187357,"d":"77%"}},{"$f":"IF(BD6/DX77<0,0,BD6/DX77)","v":{"v":1.3765699961458608,"d":"138%"}},{"$f":"IF(BE6/DY77<0,0,BE6/DY77)","v":{"v":0.8865758341441982,"d":"89%"}},{"$f":"IF(BF6/DZ77<0,0,BF6/DZ77)","v":{"v":0.7985966332335742,"d":"80%"}},null,"Alt Percent Funded",{"$f":"IF(BI6/EA77<0,0,BI6/EA77)","v":{"v":0.9332189274482163,"d":"93%"}},{"$f":"IF(BJ6/EB77<0,0,BJ6/EB77)","v":{"v":1.1987330483568883,"d":"120%"}},{"$f":"IF(BK6/EC77<0,0,BK6/EC77)","v":{"v":1.237946171812193,"d":"124%"}},{"$f":"IF(BL6/ED77<0,0,BL6/ED77)","v":{"v":1.2492882866579165,"d":"125%"}},{"$f":"IF(BM6/EE77<0,0,BM6/EE77)","v":{"v":1.2383429596715596,"d":"124%"}},null,"Alt Percent Funded",{"$f":"IF(BP6/EF77<0,0,BP6/EF77)","v":{"v":1.201610123658981,"d":"120%"}},{"$f":"IF(BQ6/EG77<0,0,BQ6/EG77)","v":{"v":1.1701685166445122,"d":"117%"}},{"$f":"IF(BR6/EH77<0,0,BR6/EH77)","v":{"v":1.1407342603914854,"d":"114%"}},{"$f":"IF(BS6/EI77<0,0,BS6/EI77)","v":{"v":1.0948033542454239,"d":"109%"}},{"$f":"IF(BT6/EJ77<0,0,BT6/EJ77)","v":{"v":1.040429624477699,"d":"104%"}},null,"Alt Percent Funded",{"$f":"IF(BW6/EK77<0,0,BW6/EK77)","v":{"v":0.9838434485384802,"d":"98%"}},{"$f":"IF(BX6/EL77<0,0,BX6/EL77)","v":{"v":0.9286309174356204,"d":"93%"}},{"$f":"IF(BY6/EM77<0,0,BY6/EM77)","v":{"v":0.8700808776978096,"d":"87%"}},{"$f":"IF(BZ6/EN77<0,0,BZ6/EN77)","v":{"v":0.7633497972373402,"d":"76%"}},{"$f":"IF(CA6/EO77<0,0,CA6/EO77)","v":{"v":0.7288711694578903,"d":"73%"}},null,"Alt Percent Funded",{"$f":"IF(CD6/EP77<0,0,CD6/EP77)","v":{"v":0.6920607467735527,"d":"69%"}},{"$f":"IF(CE6/EQ77<0,0,CE6/EQ77)","v":{"v":0.6259688817975954,"d":"63%"}},{"$f":"IF(CF6/ER77<0,0,CF6/ER77)","v":{"v":0.5985237192323829,"d":"60%"}},{"$f":"IF(CG6/ES77<0,0,CG6/ES77)","v":{"v":0.5409119342840217,"d":"54%"}},{"$f":"IF(CH6/ET77<0,0,CH6/ET77)","v":{"v":0.5087484228511558,"d":"51%"}},null,"Alt Percent Funded",{"$f":"IF(CK6/EU77<0,0,CK6/EU77)","v":{"v":0.47562140838369893,"d":"48%"}},{"v":0.34671205948523215,"d":"35%"},{"v":0.234163680441029,"d":"23%"},{"v":0.21817797346258275,"d":"22%"},{"v":0.1731803900672038,"d":"17%"},{"v":0.1886839936775699,"d":"19%"}]
[{"$nulls":52},"Alt Min Expense Margin",{"$f":"IF(BB77>0,(BB5+BB7+BB4-BB77)/BB77,1)","v":{"v":8.436371363191085,"d":"844%"}},{"$f":"IF(BC77>0,(BC5+BC7+BC4-BC77)/BC77,1)","v":{"v":3.2084920907153984,"d":"321%"}},{"$f":"IF(BD77>0,(BD5+BD7+BD4-BD77)/BD77,1)","v":{"v":30.696597240590762,"d":"3070%"}},{"$f":"IF(BE77>0,(BE5+BE7+BE4-BE77)/BE77,1)","v":{"v":0.358367189403712,"d":"36%"}},{"$f":"IF(BF77>0,(BF5+BF7+BF4-BF77)/BF77,1)","v":{"v":19.159616197069333,"d":"1916%"}},null,"Alt Min Expense Margin",{"$f":"IF(BI77>0,(BI5+BI7+BI4-BI77)/BI77,1)","v":{"v":31.02915660686233,"d":"3103%"}},{"$f":"IF(BJ77>0,(BJ5+BJ7+BJ4-BJ77)/BJ77,1)","v":{"v":17.183154709909743,"d":"1718%"}},{"$f":"IF(BK77>0,(BK5+BK7+BK4-BK77)/BK77,1)","v":{"v":22.922652684131812,"d":"2292%"}},{"$f":"IF(BL77>0,(BL5+BL7+BL4-BL77)/BL77,1)","v":{"v":29.262540793157477,"d":"2926%"}},{"$f":"IF(BM77>0,(BM5+BM7+BM4-BM77)/BM77,1)","v":{"v":269.4330915220479,"d":"26943%"}},null,"Alt Min Expense Margin",{"$f":"IF(BP77>0,(BP5+BP7+BP4-BP77)/BP77,1)","v":{"v":20.218259076988076,"d":"2022%"}},{"$f":"IF(BQ77>0,(BQ5+BQ7+BQ4-BQ77)/BQ77,1)","v":{"v":11.502399614612719,"d":"1150%"}},{"$f":"IF(BR77>0,(BR5+BR7+BR4-BR77)/BR77,1)","v":{"v":23.680687681594886,"d":"2368%"}},{"$f":"IF(BS77>0,(BS5+BS7+BS4-BS77)/BS77,1)","v":{"v":68.84609422051496,"d":"6885%"}},{"$f":"IF(BT77>0,(BT5+BT7+BT4-BT77)/BT77,1)","v":{"v":209.76159986055214,"d":"20976%"}},null,"Alt Min Expense Margin",{"$f":"IF(BW77>0,(BW5+BW7+BW4-BW77)/BW77,1)","v":{"v":11.758345837106274,"d":"1176%"}},{"$f":"IF(BX77>0,(BX5+BX7+BX4-BX77)/BX77,1)","v":{"v":7.5517400078206505,"d":"755%"}},{"$f":"IF(BY77>0,(BY5+BY7+BY4-BY77)/BY77,1)","v":{"v":1.3611138111667844,"d":"136%"}},{"$f":"IF(BZ77>0,(BZ5+BZ7+BZ4-BZ77)/BZ77,1)","v":{"v":21.957456946667424,"d":"2196%"}},{"$f":"IF(CA77>0,(CA5+CA7+CA4-CA77)/CA77,1)","v":{"v":26.989535814957893,"d":"2699%"}},null,"Alt Min Expense Margin",{"$f":"IF(CD77>0,(CD5+CD7+CD4-CD77)/CD77,1)","v":{"v":5.149357473663071,"d":"515%"}},{"$f":"IF(CE77>0,(CE5+CE7+CE4-CE77)/CE77,1)","v":{"v":124.52341777767259,"d":"12452%"}},{"$f":"IF(CF77>0,(CF5+CF7+CF4-CF77)/CF77,1)","v":{"v":6.918169925349115,"d":"692%"}},{"$f":"IF(CG77>0,(CG5+CG7+CG4-CG77)/CG77,1)","v":{"v":25.036352752715285,"d":"2504%"}},{"$f":"IF(CH77>0,(CH5+CH7+CH4-CH77)/CH77,1)","v":{"v":22.942726527333868,"d":"2294%"}},null,"Alt Min Expense Margin",{"$f":"IF(CK77>0,(CK5+CK7+CK4-CK77)/CK77,1)","v":{"v":1.6545289658070879,"d":"165%"}},{"v":1.3477381691914039,"d":"135%"},{"v":5.3849409453703,"d":"538%"},{"v":2.3051303641335883,"d":"231%"},{"v":1,"d":"100%"},{"v":0.5407949300220506,"d":"54%"}]
[{"$nulls":52},"Current Contribution rate (period)",{"$f":"Main!D19","v":{"v":59930,"d":"$59,930"}},{"$f":"BB10*(1+Main!$D47)","v":{"v":61727.9,"d":"$61,728"}},{"$f":"BC10*(1+Main!$D47)","v":{"v":63579.737,"d":"$63,580"}},{"$f":"BD10*(1+Main!$D47)","v":{"v":65487.12911,"d":"$65,487"}},{"$f":"BE10*(1+Main!$D47)","v":{"v":67451.7429833,"d":"$67,452"}},null,"Current Contribution rate (period)",{"$f":"BF10*(1+Main!$D47)","v":{"v":69475.295272799,"d":"$69,475"}},{"$f":"BI10*(1+Main!$D47)","v":{"v":71559.55413098297,"d":"$71,560"}},{"$f":"BJ10*(1+Main!$D47)","v":{"v":73706.34075491247,"d":"$73,706"}},{"$f":"BK10*(1+Main!$D47)","v":{"v":75917.53097755984,"d":"$75,918"}},{"$f":"BL10*(1+Main!$D47)","v":{"v":78195.05690688665,"d":"$78,195"}},null,"Current Contribution rate (period)",{"$f":"BM10*(1+Main!$D47)","v":{"v":80540.90861409325,"d":"$80,541"}},{"$f":"BP10*(1+Main!$D47)","v":{"v":82957.13587251605,"d":"$82,957"}},{"$f":"BQ10*(1+Main!$D47)","v":{"v":85445.84994869154,"d":"$85,446"}},{"$f":"BR10*(1+Main!$D47)","v":{"v":88009.22544715229,"d":"$88,009"}},{"$f":"BS10*(1+Main!$D47)","v":{"v":90649.50221056686,"d":"$90,650"}},null,"Current Contribution rate (period)",{"$f":"BT10*(1+Main!$D47)","v":{"v":93368.98727688387,"d":"$93,369"}},{"$f":"BW10*(1+Main!$D47)","v":{"v":96170.05689519038,"d":"$96,170"}},{"$f":"BX10*(1+Main!$D47)","v":{"v":99055.1586020461,"d":"$99,055"}},{"$f":"BY10*(1+Main!$D47)","v":{"v":102026.81336010748,"d":"$102,027"}},{"$f":"BZ10*(1+Main!$D47)","v":{"v":105087.61776091071,"d":"$105,088"}},null,"Current Contribution rate (period)",{"$f":"CA10*(1+Main!$D47)","v":{"v":108240.24629373803,"d":"$108,240"}},{"$f":"CD10*(1+Main!$D47)","v":{"v":111487.45368255017,"d":"$111,487"}},{"$f":"CE10*(1+Main!$D47)","v":{"v":114832.07729302668,"d":"$114,832"}},{"$f":"CF10*(1+Main!$D47)","v":{"v":118277.03961181748,"d":"$118,277"}},{"$f":"CG10*(1+Main!$D47)","v":{"v":121825.350800172,"d":"$121,825"}},null,"Current Contribution rate (period)",{"$f":"CH10*(1+Main!$D47)","v":{"v":125480.11132417717,"d":"$125,480"}},{"$f":"CK10*(1+Main!$D47)","v":{"v":129244.51466390249,"d":"$129,245"}},{"$f":"CL10*(1+Main!$D47)","v":{"v":133121.85010381957,"d":"$133,122"}},{"$f":"CM10*(1+Main!$D47)","v":{"v":137115.50560693417,"d":"$137,116"}},{"$f":"CN10*(1+Main!$D47)","v":{"v":141228.9707751422,"d":"$141,229"}},{"$f":"CO10*(1+Main!$D47)","v":{"v":145465.83989839646,"d":"$145,466"}}]
[{"$nulls":52},"Current Contribution rate (total)",{"$f":"Main!D48*Main!D19*Main!D61","v":{"v":59930,"d":"$59,930"}},{"$f":"BC10*Main!$D48","v":{"v":61727.9,"d":"$61,728"}},{"$f":"BD10*Main!$D48","v":{"v":63579.737,"d":"$63,580"}},{"$f":"BE10*Main!$D48","v":{"v":65487.12911,"d":"$65,487"}},{"$f":"BF10*Main!$D48","v":{"v":67451.7429833,"d":"$67,452"}},null,"Current Contribution rate (total)",{"$f":"BI10*Main!$D48","v":{"v":69475.295272799,"d":"$69,475"}},{"$f":"BJ10*Main!$D48","v":{"v":71559.55413098297,"d":"$71,560"}},{"$f":"BK10*Main!$D48","v":{"v":73706.34075491247,"d":"$73,706"}},{"$f":"BL10*Main!$D48","v":{"v":75917.53097755984,"d":"$75,918"}},{"$f":"BM10*Main!$D48","v":{"v":78195.05690688665,"d":"$78,195"}},null,"Current Contribution rate (total)",{"$f":"BP10*Main!$D48","v":{"v":80540.90861409325,"d":"$80,541"}},{"$f":"BQ10*Main!$D48","v":{"v":82957.13587251605,"d":"$82,957"}},{"$f":"BR10*Main!$D48","v":{"v":85445.84994869154,"d":"$85,446"}},{"$f":"BS10*Main!$D48","v":{"v":88009.22544715229,"d":"$88,009"}},{"$f":"BT10*Main!$D48","v":{"v":90649.50221056686,"d":"$90,650"}},null,"Current Contribution rate (total)",{"$f":"BW10*Main!$D48","v":{"v":93368.98727688387,"d":"$93,369"}},{"$f":"BX10*Main!$D48","v":{"v":96170.05689519038,"d":"$96,170"}},{"$f":"BY10*Main!$D48","v":{"v":99055.1586020461,"d":"$99,055"}},{"$f":"BZ10*Main!$D48","v":{"v":102026.81336010748,"d":"$102,027"}},{"$f":"CA10*Main!$D48","v":{"v":105087.61776091071,"d":"$105,088"}},null,"Current Contribution rate (total)",{"$f":"CD10*Main!$D48","v":{"v":108240.24629373803,"d":"$108,240"}},{"$f":"CE10*Main!$D48","v":{"v":111487.45368255017,"d":"$111,487"}},{"$f":"CF10*Main!$D48","v":{"v":114832.07729302668,"d":"$114,832"}},{"$f":"CG10*Main!$D48","v":{"v":118277.03961181748,"d":"$118,277"}},{"$f":"CH10*Main!$D48","v":{"v":121825.350800172,"d":"$121,825"}},null,"Current Contribution rate (total)",{"$f":"CK10*Main!$D48","v":{"v":125480.11132417717,"d":"$125,480"}},{"$f":"CL10*Main!$D48","v":{"v":129244.51466390249,"d":"$129,245"}},{"$f":"CM10*Main!$D48","v":{"v":133121.85010381957,"d":"$133,122"}},{"$f":"CN10*Main!$D48","v":{"v":137115.50560693417,"d":"$137,116"}},{"$f":"CO10*Main!$D48","v":{"v":141228.9707751422,"d":"$141,229"}},{"$f":"CP10*Main!$D48","v":{"v":145465.83989839646,"d":"$145,466"}}]
[{"$nulls":52},"Current Interest Earnings",{"$f":"IF((BB14+(BB11-BB77)/2)>0,(BB14+(BB11-BB77)/2)*Main!$D67,0)","v":{"v":5454.675474834209,"d":"$5,455"}},{"$f":"IF((BC14+(BC11-BC77)/2)>0,(BC14+(BC11-BC77)/2)*Main!$D67,0)","v":{"v":4803.030413461187,"d":"$4,803"}},{"$f":"IF((BD14+(BD11-BD77)/2)>0,(BD14+(BD11-BD77)/2)*Main!$D67,0)","v":{"v":4310.826539686271,"d":"$4,311"}},{"$f":"IF((BE14+(BE11-BE77)/2)>0,(BE14+(BE11-BE77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((BF14+(BF11-BF77)/2)>0,(BF14+(BF11-BF77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},null,"Current Interest Earnings",{"$f":"IF((BI14+(BI11-BI77)/2)>0,(BI14+(BI11-BI77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((BJ14+(BJ11-BJ77)/2)>0,(BJ14+(BJ11-BJ77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((BK14+(BK11-BK77)/2)>0,(BK14+(BK11-BK77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((BL14+(BL11-BL77)/2)>0,(BL14+(BL11-BL77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((BM14+(BM11-BM77)/2)>0,(BM14+(BM11-BM77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},null,"Current Interest Earnings",{"$f":"IF((BP14+(BP11-BP77)/2)>0,(BP14+(BP11-BP77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((BQ14+(BQ11-BQ77)/2)>0,(BQ14+(BQ11-BQ77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((BR14+(BR11-BR77)/2)>0,(BR14+(BR11-BR77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((BS14+(BS11-BS77)/2)>0,(BS14+(BS11-BS77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((BT14+(BT11-BT77)/2)>0,(BT14+(BT11-BT77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},null,"Current Interest Earnings",{"$f":"IF((BW14+(BW11-BW77)/2)>0,(BW14+(BW11-BW77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((BX14+(BX11-BX77)/2)>0,(BX14+(BX11-BX77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((BY14+(BY11-BY77)/2)>0,(BY14+(BY11-BY77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((BZ14+(BZ11-BZ77)/2)>0,(BZ14+(BZ11-BZ77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((CA14+(CA11-CA77)/2)>0,(CA14+(CA11-CA77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},null,"Current Interest Earnings",{"$f":"IF((CD14+(CD11-CD77)/2)>0,(CD14+(CD11-CD77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((CE14+(CE11-CE77)/2)>0,(CE14+(CE11-CE77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((CF14+(CF11-CF77)/2)>0,(CF14+(CF11-CF77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((CG14+(CG11-CG77)/2)>0,(CG14+(CG11-CG77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((CH14+(CH11-CH77)/2)>0,(CH14+(CH11-CH77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},null,"Current Interest Earnings",{"$f":"IF((CK14+(CK11-CK77)/2)>0,(CK14+(CK11-CK77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((CL14+(CL11-CL77)/2)>0,(CL14+(CL11-CL77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((CM14+(CM11-CM77)/2)>0,(CM14+(CM11-CM77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((CN14+(CN11-CN77)/2)>0,(CN14+(CN11-CN77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((CO14+(CO11-CO77)/2)>0,(CO14+(CO11-CO77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((CP14+(CP11-CP77)/2)>0,(CP14+(CP11-CP77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":52},"Current Starting Balance (for charts)",{"$f":"Main!D20","v":{"v":550217,"d":"$550,217"}},{"$f":"IF(BB14+BB12+BB11-BB77>0,BB14+BB12+BB11-BB77, 0)","v":{"v":541181.6754748342,"d":"$541,182"}},{"$f":"IF(BC14+BC12+BC11-BC77>0,BC14+BC12+BC11-BC77, 0)","v":{"v":419832.60588829534,"d":"$419,833"}},{"$f":"IF(BD14+BD12+BD11-BD77>0,BD14+BD12+BD11-BD77, 0)","v":{"v":442699.0694279816,"d":"$442,699"}},{"$f":"IF(BE14+BE12+BE11-BE77>0,BE14+BE12+BE11-BE77, 0)","v":{"v":0,"d":"$0"}},null,"Current Starting Balance (for charts)",{"$f":"IF(BF14+BF12+BF11-BF77>0,BF14+BF12+BF11-BF77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(BI14+BI12+BI11-BI77>0,BI14+BI12+BI11-BI77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(BJ14+BJ12+BJ11-BJ77>0,BJ14+BJ12+BJ11-BJ77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(BK14+BK12+BK11-BK77>0,BK14+BK12+BK11-BK77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(BL14+BL12+BL11-BL77>0,BL14+BL12+BL11-BL77, 0)","v":{"v":0,"d":"$0"}},null,"Current Starting Balance (for charts)",{"$f":"IF(BM14+BM12+BM11-BM77>0,BM14+BM12+BM11-BM77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(BP14+BP12+BP11-BP77>0,BP14+BP12+BP11-BP77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(BQ14+BQ12+BQ11-BQ77>0,BQ14+BQ12+BQ11-BQ77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(BR14+BR12+BR11-BR77>0,BR14+BR12+BR11-BR77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(BS14+BS12+BS11-BS77>0,BS14+BS12+BS11-BS77, 0)","v":{"v":0,"d":"$0"}},null,"Current Starting Balance (for charts)",{"$f":"IF(BT14+BT12+BT11-BT77>0,BT14+BT12+BT11-BT77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(BW14+BW12+BW11-BW77>0,BW14+BW12+BW11-BW77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(BX14+BX12+BX11-BX77>0,BX14+BX12+BX11-BX77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(BY14+BY12+BY11-BY77>0,BY14+BY12+BY11-BY77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(BZ14+BZ12+BZ11-BZ77>0,BZ14+BZ12+BZ11-BZ77, 0)","v":{"v":0,"d":"$0"}},null,"Current Starting Balance (for charts)",{"$f":"IF(CA14+CA12+CA11-CA77>0,CA14+CA12+CA11-CA77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CD14+CD12+CD11-CD77>0,CD14+CD12+CD11-CD77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CE14+CE12+CE11-CE77>0,CE14+CE12+CE11-CE77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CF14+CF12+CF11-CF77>0,CF14+CF12+CF11-CF77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CG14+CG12+CG11-CG77>0,CG14+CG12+CG11-CG77, 0)","v":{"v":0,"d":"$0"}},null,"Current Starting Balance (for charts)",{"$f":"IF(CH14+CH12+CH11-CH77>0,CH14+CH12+CH11-CH77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CK14+CK12+CK11-CK77>0,CK14+CK12+CK11-CK77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CL14+CL12+CL11-CL77>0,CL14+CL12+CL11-CL77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CM14+CM12+CM11-CM77>0,CM14+CM12+CM11-CM77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CN14+CN12+CN11-CN77>0,CN14+CN12+CN11-CN77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CO14+CO12+CO11-CO77>0,CO14+CO12+CO11-CO77, 0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":52},"Current Starting Balance (for calcs)",{"$f":"Main!D20","v":{"v":550217,"d":"$550,217"}},{"$f":"BB14+BB12+BB11-BB77","v":{"v":541181.6754748342,"d":"$541,182"}},{"$f":"BC14+BC12+BC11-BC77","v":{"v":419832.60588829534,"d":"$419,833"}},{"$f":"BD14+BD12+BD11-BD77","v":{"v":442699.0694279816,"d":"$442,699"}},{"$f":"BE14+BE12+BE11-BE77","v":{"v":-640426.8714620185,"d":"-$640,427"}},null,"Current Starting Balance (for calcs)",{"$f":"BF14+BF12+BF11-BF77","v":{"v":-602447.4614787184,"d":"-$602,447"}},{"$f":"BI14+BI12+BI11-BI77","v":{"v":-556648.2737159195,"d":"-$556,648"}},{"$f":"BJ14+BJ12+BJ11-BJ77","v":{"v":-543443.9389249366,"d":"-$543,444"}},{"$f":"BK14+BK12+BK11-BK77","v":{"v":-520376.96073062415,"d":"-$520,377"}},{"$f":"BL14+BL12+BL11-BL77","v":{"v":-489963.5330117443,"d":"-$489,964"}},null,"Current Starting Balance (for calcs)",{"$f":"BM14+BM12+BM11-BM77","v":{"v":-417521.86847089767,"d":"-$417,522"}},{"$f":"BP14+BP12+BP11-BP77","v":{"v":-420994.87188190356,"d":"-$420,995"}},{"$f":"BQ14+BQ12+BQ11-BQ77","v":{"v":-493107.4821031723,"d":"-$493,107"}},{"$f":"BR14+BR12+BR11-BR77","v":{"v":-489982.6084758726,"d":"-$489,983"}},{"$f":"BS14+BS12+BS11-BS77","v":{"v":-433561.6646404172,"d":"-$433,562"}},null,"Current Starting Balance (for calcs)",{"$f":"BT14+BT12+BT11-BT77","v":{"v":-354494.5323541392,"d":"-$354,495"}},{"$f":"BW14+BW12+BW11-BW77","v":{"v":-473129.2441714387,"d":"-$473,129"}},{"$f":"BX14+BX12+BX11-BX77","v":{"v":-701538.8890865496,"d":"-$701,539"}},{"$f":"BY14+BY12+BY11-BY77","v":{"v":-1761777.0350504848,"d":"-$1,761,777"}},{"$f":"BZ14+BZ12+BZ11-BZ77","v":{"v":-1741147.4111599035,"d":"-$1,741,147"}},null,"Current Starting Balance (for calcs)",{"$f":"CA14+CA12+CA11-CA77","v":{"v":-1710673.8837460587,"d":"-$1,710,674"}},{"$f":"CD14+CD12+CD11-CD77","v":{"v":-1980391.3121053828,"d":"-$1,980,391"}},{"$f":"CE14+CE12+CE11-CE77","v":{"v":-1886960.4682868225,"d":"-$1,886,960"}},{"$f":"CF14+CF12+CF11-CF77","v":{"v":-2097869.632940174,"d":"-$2,097,870"}},{"$f":"CG14+CG12+CG11-CG77","v":{"v":-2079253.9794026646,"d":"-$2,079,254"}},null,"Current Starting Balance (for calcs)",{"$f":"CH14+CH12+CH11-CH77","v":{"v":-2076393.6998608971,"d":"-$2,076,394"}},{"$f":"CK14+CK12+CK11-CK77","v":{"v":-3114788.535681444,"d":"-$3,114,789"}},{"$f":"CL14+CL12+CL11-CL77","v":{"v":-3960462.779980167,"d":"-$3,960,463"}},{"$f":"CM14+CM12+CM11-CM77","v":{"v":-4091245.1129512414,"d":"-$4,091,245"}},{"$f":"CN14+CN12+CN11-CN77","v":{"v":-4499531.585699089,"d":"-$4,499,532"}},{"$f":"CO14+CO12+CO11-CO77","v":{"v":-4358302.614923947,"d":"-$4,358,303"}}]
[{"$nulls":52},"Current Percent Funded",{"$f":"IF(BB13/DV77<0,0,BB13/DV77)","v":{"v":0.7820779787563233,"d":"78%"}},{"$f":"IF(BC13/DW77<0,0,BC13/DW77)","v":{"v":0.6633596589509582,"d":"66%"}},{"$f":"IF(BD13/DX77<0,0,BD13/DX77)","v":{"v":0.4613056085737768,"d":"46%"}},{"$f":"IF(BE13/DY77<0,0,BE13/DY77)","v":{"v":0.28398095939088386,"d":"28%"}},{"$f":"IF(BF13/DZ77<0,0,BF13/DZ77)","v":{"v":0,"d":"0%"}},null,"Current Percent Funded",{"$f":"IF(BI13/EA77<0,0,BI13/EA77)","v":{"v":0,"d":"0%"}},{"$f":"IF(BJ13/EB77<0,0,BJ13/EB77)","v":{"v":0,"d":"0%"}},{"$f":"IF(BK13/EC77<0,0,BK13/EC77)","v":{"v":0,"d":"0%"}},{"$f":"IF(BL13/ED77<0,0,BL13/ED77)","v":{"v":0,"d":"0%"}},{"$f":"IF(BM13/EE77<0,0,BM13/EE77)","v":{"v":0,"d":"0%"}},null,"Current Percent Funded",{"$f":"IF(BP13/EF77<0,0,BP13/EF77)","v":{"v":0,"d":"0%"}},{"$f":"IF(BQ13/EG77<0,0,BQ13/EG77)","v":{"v":0,"d":"0%"}},{"$f":"IF(BR13/EH77<0,0,BR13/EH77)","v":{"v":0,"d":"0%"}},{"$f":"IF(BS13/EI77<0,0,BS13/EI77)","v":{"v":0,"d":"0%"}},{"$f":"IF(BT13/EJ77<0,0,BT13/EJ77)","v":{"v":0,"d":"0%"}},null,"Current Percent Funded",{"$f":"IF(BW13/EK77<0,0,BW13/EK77)","v":{"v":0,"d":"0%"}},{"$f":"IF(BX13/EL77<0,0,BX13/EL77)","v":{"v":0,"d":"0%"}},{"$f":"IF(BY13/EM77<0,0,BY13/EM77)","v":{"v":0,"d":"0%"}},{"$f":"IF(BZ13/EN77<0,0,BZ13/EN77)","v":{"v":0,"d":"0%"}},{"$f":"IF(CA13/EO77<0,0,CA13/EO77)","v":{"v":0,"d":"0%"}},null,"Current Percent Funded",{"$f":"IF(CD13/EP77<0,0,CD13/EP77)","v":{"v":0,"d":"0%"}},{"$f":"IF(CE13/EQ77<0,0,CE13/EQ77)","v":{"v":0,"d":"0%"}},{"$f":"IF(CF13/ER77<0,0,CF13/ER77)","v":{"v":0,"d":"0%"}},{"$f":"IF(CG13/ES77<0,0,CG13/ES77)","v":{"v":0,"d":"0%"}},{"$f":"IF(CH13/ET77<0,0,CH13/ET77)","v":{"v":0,"d":"0%"}},null,"Current Percent Funded",{"$f":"IF(CK13/EU77<0,0,CK13/EU77)","v":{"v":0,"d":"0%"}},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":52},"Recommended Annual Avg. Balance",{"$f":"BB24+(BB25+BB26-BB77)/2","v":{"v":544007,"d":"$544,007"}},{"$f":"BC24+(BC25+BC26-BC77)/2","v":{"v":806872.0730443525,"d":"$806,872"}},{"$f":"BD24+(BD25+BD26-BD77)/2","v":{"v":1090253.3283311143,"d":"$1,090,253"}},{"$f":"BE24+(BE25+BE26-BE77)/2","v":{"v":574451.260624647,"d":"$574,451"}},{"$f":"BF24+(BF25+BF26-BF77)/2","v":{"v":64746.54277047371,"d":"$64,747"}},null,"Recommended Annual Avg. Balance",{"$f":"BI24+(BI25+BI26-BI77)/2","v":{"v":178568.18593922607,"d":"$178,568"}},{"$f":"BJ24+(BJ25+BJ26-BJ77)/2","v":{"v":282162.8102539913,"d":"$282,163"}},{"$f":"BK24+(BK25+BK26-BK77)/2","v":{"v":313226.0065492885,"d":"$313,226"}},{"$f":"BL24+(BL25+BL26-BL77)/2","v":{"v":353508.5972609582,"d":"$353,509"}},{"$f":"BM24+(BM25+BM26-BM77)/2","v":{"v":419195.0804229517,"d":"$419,195"}},null,"Recommended Annual Avg. Balance",{"$f":"BP24+(BP25+BP26-BP77)/2","v":{"v":468919.45996538707,"d":"$468,919"}},{"$f":"BQ24+(BQ25+BQ26-BQ77)/2","v":{"v":447197.0962466521,"d":"$447,197"}},{"$f":"BR24+(BR25+BR26-BR77)/2","v":{"v":428896.2399270748,"d":"$428,896"}},{"$f":"BS24+(BS25+BS26-BS77)/2","v":{"v":475029.3255722609,"d":"$475,029"}},{"$f":"BT24+(BT25+BT26-BT77)/2","v":{"v":559958.5367828179,"d":"$559,959"}},null,"Recommended Annual Avg. Balance",{"$f":"BW24+(BW25+BW26-BW77)/2","v":{"v":558585.5071147397,"d":"$558,586"}},{"$f":"BX24+(BX25+BX26-BX77)/2","v":{"v":403843.8585997786,"d":"$403,844"}},{"$f":"BY24+(BY25+BY26-BY77)/2","v":{"v":-222858.96548626065,"d":"-$222,859"}},{"$f":"BZ24+(BZ25+BZ26-BZ77)/2","v":{"v":-728692.2326251116,"d":"-$728,692"}},{"$f":"CA24+(CA25+CA26-CA77)/2","v":{"v":-688750.5332581378,"d":"-$688,751"}},null,"Recommended Annual Avg. Balance",{"$f":"CD24+(CD25+CD26-CD77)/2","v":{"v":-793550.6563046736,"d":"-$793,551"}},{"$f":"CE24+(CE25+CE26-CE77)/2","v":{"v":-866427.4663260657,"d":"-$866,427"}},{"$f":"CF24+(CF25+CF26-CF77)/2","v":{"v":-909442.150027002,"d":"-$909,442"}},{"$f":"CG24+(CG25+CG26-CG77)/2","v":{"v":-989392.6945669699,"d":"-$989,393"}},{"$f":"CH24+(CH25+CH26-CH77)/2","v":{"v":-961972.6306788396,"d":"-$961,973"}},null,"Recommended Annual Avg. Balance",{"$f":"CK24+(CK25+CK26-CK77)/2","v":{"v":-1462557.3485492826,"d":"-$1,462,557"}},{"v":-2386893.8515319023,"d":"-$2,386,894"},{"v":-2856893.1619774755,"d":"-$2,856,893"},{"v":-3107651.717301931,"d":"-$3,107,652"},{"v":-3221841.345327228,"d":"-$3,221,841"},{"v":-3724897.5183802694,"d":"-$3,724,898"}]
[{"$nulls":52},"Recommended Periodic Reserve Contribs",{"$f":"Main!D30","v":{"v":62000,"d":"$62,000"}},{"$f":"BC25/Main!$D48","v":{"v":65100,"d":"$65,100"}},{"$f":"BD25/Main!$D48","v":{"v":68355,"d":"$68,355"}},{"$f":"BE25/Main!$D48","v":{"v":71772.75,"d":"$71,773"}},{"$f":"BF25/Main!$D48","v":{"v":75361.3875,"d":"$75,361"}},null,"Recommended Periodic Reserve Contribs",{"$f":"BI25/Main!$D48","v":{"v":79129.456875,"d":"$79,129"}},{"$f":"BJ25/Main!$D48","v":{"v":81503.34058125,"d":"$81,503"}},{"$f":"BK25/Main!$D48","v":{"v":83948.4407986875,"d":"$83,948"}},{"$f":"BL25/Main!$D48","v":{"v":86466.89402264814,"d":"$86,467"}},{"$f":"BM25/Main!$D48","v":{"v":89060.90084332759,"d":"$89,061"}},null,"Recommended Periodic Reserve Contribs",{"$f":"BP25/Main!$D48","v":{"v":91732.72786862742,"d":"$91,733"}},{"$f":"BQ25/Main!$D48","v":{"v":94484.70970468625,"d":"$94,485"}},{"$f":"BR25/Main!$D48","v":{"v":97319.25099582683,"d":"$97,319"}},{"$f":"BS25/Main!$D48","v":{"v":100238.82852570164,"d":"$100,239"}},{"$f":"BT25/Main!$D48","v":{"v":103245.9933814727,"d":"$103,246"}},null,"Recommended Periodic Reserve Contribs",{"$f":"BW25/Main!$D48","v":{"v":106343.37318291688,"d":"$106,343"}},{"$f":"BX25/Main!$D48","v":{"v":109533.6743784044,"d":"$109,534"}},{"$f":"BY25/Main!$D48","v":{"v":112819.68460975653,"d":"$112,820"}},{"$f":"BZ25/Main!$D48","v":{"v":116204.27514804923,"d":"$116,204"}},{"$f":"CA25/Main!$D48","v":{"v":119690.40340249072,"d":"$119,690"}},null,"Recommended Periodic Reserve Contribs",{"$f":"CD25/Main!$D48","v":{"v":123281.11550456545,"d":"$123,281"}},{"$f":"CE25/Main!$D48","v":{"v":126979.54896970242,"d":"$126,980"}},{"$f":"CF25/Main!$D48","v":{"v":130788.93543879349,"d":"$130,789"}},{"$f":"CG25/Main!$D48","v":{"v":134712.6035019573,"d":"$134,713"}},{"$f":"CH25/Main!$D48","v":{"v":138753.981607016,"d":"$138,754"}},null,"Recommended Periodic Reserve Contribs",{"$f":"CK25/Main!$D48","v":{"v":142916.6010552265,"d":"$142,917"}},{"$f":"CL25/Main!$D48","v":{"v":147204.0990868833,"d":"$147,204"}},{"$f":"CM25/Main!$D48","v":{"v":151620.2220594898,"d":"$151,620"}},{"$f":"CN25/Main!$D48","v":{"v":156168.8287212745,"d":"$156,169"}},{"$f":"CO25/Main!$D48","v":{"v":160853.89358291274,"d":"$160,854"}},{"$f":"CP25/Main!$D48","v":{"v":165679.51039040013,"d":"$165,680"}}]
[{"$nulls":52},"Recommended Percent Funded",{"$f":"IF(BB24/DV77<0,0,BB24/DV77)","v":{"v":0.7820779787563233,"d":"78.2%"}},{"$f":"IF(BC24/DW77<0,0,BC24/DW77)","v":{"v":0.6659097301834832,"d":"66.6%"}},{"$f":"IF(BD24/DX77<0,0,BD24/DX77)","v":{"v":1.185135767530687,"d":"118.5%"}},{"$f":"IF(BE24/DY77<0,0,BE24/DY77)","v":{"v":0.7138806370567617,"d":"71.4%"}},{"$f":"IF(BF24/DZ77<0,0,BF24/DZ77)","v":{"v":0.08110034518533928,"d":"8.1%"}},null,"Recommended Percent Funded",{"$f":"IF(BI24/EA77<0,0,BI24/EA77)","v":{"v":0.14599804567084723,"d":"14.6%"}},{"$f":"IF(BJ24/EB77<0,0,BJ24/EB77)","v":{"v":0.3773207812519903,"d":"37.7%"}},{"$f":"IF(BK24/EC77<0,0,BK24/EC77)","v":{"v":0.3661411330275353,"d":"36.6%"}},{"$f":"IF(BL24/ED77<0,0,BL24/ED77)","v":{"v":0.35841755430349287,"d":"35.8%"}},{"$f":"IF(BM24/EE77<0,0,BM24/EE77)","v":{"v":0.35110971320292805,"d":"35.1%"}},null,"Recommended Percent Funded",{"$f":"IF(BP24/EF77<0,0,BP24/EF77)","v":{"v":0.3604937066956724,"d":"36.0%"}},{"$f":"IF(BQ24/EG77<0,0,BQ24/EG77)","v":{"v":0.32894051970887744,"d":"32.9%"}},{"$f":"IF(BR24/EH77<0,0,BR24/EH77)","v":{"v":0.2695010756262929,"d":"27.0%"}},{"$f":"IF(BS24/EI77<0,0,BS24/EI77)","v":{"v":0.24750178788417773,"d":"24.8%"}},{"$f":"IF(BT24/EJ77<0,0,BT24/EJ77)","v":{"v":0.24596741742590875,"d":"24.6%"}},null,"Recommended Percent Funded",{"$f":"IF(BW24/EK77<0,0,BW24/EK77)","v":{"v":0.24759344625093715,"d":"24.8%"}},{"$f":"IF(BX24/EL77<0,0,BX24/EL77)","v":{"v":0.19049608753868214,"d":"19.0%"}},{"$f":"IF(BY24/EM77<0,0,BY24/EM77)","v":{"v":0.10662502203808201,"d":"10.7%"}},{"$f":"IF(BZ24/EN77<0,0,BZ24/EN77)","v":{"v":0,"d":"0.0%"}},{"$f":"IF(CA24/EO77<0,0,CA24/EO77)","v":{"v":0,"d":"0.0%"}},null,"Recommended Percent Funded",{"$f":"IF(CD24/EP77<0,0,CD24/EP77)","v":{"v":0,"d":"0.0%"}},{"$f":"IF(CE24/EQ77<0,0,CE24/EQ77)","v":{"v":0,"d":"0.0%"}},{"$f":"IF(CF24/ER77<0,0,CF24/ER77)","v":{"v":0,"d":"0.0%"}},{"$f":"IF(CG24/ES77<0,0,CG24/ES77)","v":{"v":0,"d":"0.0%"}},{"$f":"IF(CH24/ET77<0,0,CH24/ET77)","v":{"v":0,"d":"0.0%"}},null,"Recommended Percent Funded",{"$f":"IF(CK24/EU77<0,0,CK24/EU77)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":52},"Reference Point",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,"Reference Point",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,"Reference Point",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,"Reference Point",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,"Reference Point",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,"Reference Point",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
[]
[{"$nulls":51},"Table 6:  30-Year Income/Expense Detail (yrs 0 through 4)",{"$nulls":5},{"$f":"Main!$D$10","v":"24907-1"},"Table 6:  30-Year Income/Expense Detail (yrs 5 through 9)",{"$nulls":5},{"$f":"Main!$D$10","v":"24907-1"},"Table 6:  30-Year Income/Expense Detail (yrs 10 through 14)",{"$nulls":5},{"$f":"Main!$D$10","v":"24907-1"},"Table 6:  30-Year Income/Expense Detail (yrs 15 through 19)",{"$nulls":5},{"$f":"Main!$D$10","v":"24907-1"},"Table 6:  30-Year Income/Expense Detail (yrs 20 through 24)",{"$nulls":5},{"$f":"Main!$D$10","v":"24907-1"},"Table 6:  30-Year Income/Expense Detail (yrs 25 through 29)",{"$nulls":5},{"$f":"Main!$D$10","v":"24907-1"}]
[{"$nulls":53},1,1,1,1,1,null,null,1,1,1,1,1,null,null,1,1,1,1,1,null,null,1,1,1,1,1,null,null,1,1,1,1,1,null,null,1,1,1,1,1]
[{"$nulls":52},"Fiscal Year",{"$f":"Main!D14","v":2023},{"$f":"BB23+1","v":2024},{"$f":"BC23+1","v":2025},2026,2027,null,"Fiscal Year",{"$f":"BF23+1","v":2028},2029,2030,2031,2032,null,"Fiscal Year",{"$f":"BM23+1","v":2033},2034,2035,2036,2037,null,"Fiscal Year",{"$f":"BT23+1","v":2038},2039,2040,2041,2042,null,"Fiscal Year",{"$f":"CA23+1","v":2043},2044,2045,2046,2047,null,"Fiscal Year",{"$f":"CH23+1","v":2048},2049,2050,2051,2052,2053]
[{"$nulls":52},"Starting Reserve Balance",{"$f":"Main!D20","v":{"v":550217,"d":"$550,217"}},{"$f":"+BB79","v":{"v":543262.0730443525,"d":"$543,262"}},{"v":1078587.8783311143,"d":"$1,078,588"},{"v":1112871.420624647,"d":"$1,112,871"},{"v":41802.01552047371,"d":"$41,802"},null,"Starting Reserve Balance",{"$f":"+BF79","v":{"v":88341.51125672605,"d":"$88,342"}},{"v":270588.7496333663,"d":"$270,589"},{"v":296571.4674302448,"d":"$296,571"},{"v":333027.20187897416,"d":"$333,027"},{"v":377541.3261843079,"d":"$377,541"},null,"Starting Reserve Balance",{"$f":"+BM79","v":{"v":465060.05204362294,"d":"$465,060"}},{"v":477489.6144412013,"d":"$477,490"},{"v":421397.10258985736,"d":"$421,397"},{"v":440704.0521152585,"d":"$440,704"},{"v":514126.72505422606,"d":"$514,127"},null,"Starting Reserve Balance",{"$f":"+BT79","v":{"v":611415.670070373,"d":"$611,416"}},{"v":511366.8723157271,"d":"$511,367"},{"v":300377.8444918517,"d":"$300,378"},{"v":-746095.7754643731,"d":"-$746,096"},{"v":-711288.6897858502,"d":"-$711,289"},null,"Starting Reserve Balance",{"$f":"+CA79","v":{"v":-666212.3767304253,"d":"-$666,212"}},{"v":-920888.935878922,"d":"-$920,889"},{"v":-811965.9967732095,"d":"-$811,966"},{"v":-1006918.3032807945,"d":"-$1,006,918"},{"v":-971867.0858531453,"d":"-$971,867"},null,"Starting Reserve Balance",{"$f":"+CH79","v":{"v":-952078.1755045338,"d":"-$952,078"}},{"v":-1973036.5215940315,"d":"-$1,973,037"},{"v":-2800751.1814697734,"d":"-$2,800,751"},{"v":-2913035.142485178,"d":"-$2,913,035"},{"v":-3302268.2921186844,"d":"-$3,302,268"},{"v":-3141414.3985357718,"d":"-$3,141,414"},{"$nulls":65},"RowCount",{"$f":"COUNTA(F30:F77)-1","v":46}]
[{"$nulls":52},"Annual Reserve Contribution",{"$f":"Main!D48*Main!D30*Main!D61","v":{"v":62000,"d":"$62,000"}},{"$f":"IF(BC2<=Main!$D33,(Main!$D30*Main!$D48)*(1+Main!$D32),IF(BC2<=(Main!$D33+Main!$D35),(Main!$D30*Main!$D48)*(1+Main!$D34),(Main!$D30*Main!$D48)))","v":{"v":65100,"d":"$65,100"}},{"$f":"IF(BD2<=Main!$D33,BC25*(1+Main!$D32),IF(BD2<=(Main!$D33+Main!$D35),BC25*(1+Main!$D34),BC25))","v":{"v":68355,"d":"$68,355"}},{"$f":"IF(BE2<=Main!$D33,BD25*(1+Main!$D32),IF(BE2<=(Main!$D33+Main!$D35),BD25*(1+Main!$D34),BD25))","v":{"v":71772.75,"d":"$71,773"}},{"$f":"IF(BF2<=Main!$D33,BE25*(1+Main!$D32),IF(BF2<=(Main!$D33+Main!$D35),BE25*(1+Main!$D34),BE25))","v":{"v":75361.3875,"d":"$75,361"}},null,"Annual Reserve Contribution",{"$f":"IF(BI2<=Main!$D33,BF25*(1+Main!$D32),IF(BI2<=(Main!$D33+Main!$D35),BF25*(1+Main!$D34),BF25))","v":{"v":79129.456875,"d":"$79,129"}},{"$f":"IF(BJ2<=Main!$D33,BI25*(1+Main!$D32),IF(BJ2<=(Main!$D33+Main!$D35),BI25*(1+Main!$D34),BI25))","v":{"v":81503.34058125,"d":"$81,503"}},{"$f":"IF(BK2<=Main!$D33,BJ25*(1+Main!$D32),IF(BK2<=(Main!$D33+Main!$D35),BJ25*(1+Main!$D34),BJ25))","v":{"v":83948.4407986875,"d":"$83,948"}},{"$f":"IF(BL2<=Main!$D33,BK25*(1+Main!$D32),IF(BL2<=(Main!$D33+Main!$D35),BK25*(1+Main!$D34),BK25))","v":{"v":86466.89402264814,"d":"$86,467"}},{"$f":"IF(BM2<=Main!$D33,BL25*(1+Main!$D32),IF(BM2<=(Main!$D33+Main!$D35),BL25*(1+Main!$D34),BL25))","v":{"v":89060.90084332759,"d":"$89,061"}},null,"Annual Reserve Contribution",{"$f":"IF(BP2<=Main!$D33,BM25*(1+Main!$D32),IF(BP2<=(Main!$D33+Main!$D35),BM25*(1+Main!$D34),BM25))","v":{"v":91732.72786862742,"d":"$91,733"}},{"$f":"IF(BQ2<=Main!$D33,BP25*(1+Main!$D32),IF(BQ2<=(Main!$D33+Main!$D35),BP25*(1+Main!$D34),BP25))","v":{"v":94484.70970468625,"d":"$94,485"}},{"$f":"IF(BR2<=Main!$D33,BQ25*(1+Main!$D32),IF(BR2<=(Main!$D33+Main!$D35),BQ25*(1+Main!$D34),BQ25))","v":{"v":97319.25099582683,"d":"$97,319"}},{"$f":"IF(BS2<=Main!$D33,BR25*(1+Main!$D32),IF(BS2<=(Main!$D33+Main!$D35),BR25*(1+Main!$D34),BR25))","v":{"v":100238.82852570164,"d":"$100,239"}},{"$f":"IF(BT2<=Main!$D33,BS25*(1+Main!$D32),IF(BT2<=(Main!$D33+Main!$D35),BS25*(1+Main!$D34),BS25))","v":{"v":103245.9933814727,"d":"$103,246"}},null,"Annual Reserve Contribution",{"$f":"IF(BW2<=Main!$D33,BT25*(1+Main!$D32),IF(BW2<=(Main!$D33+Main!$D35),BT25*(1+Main!$D34),BT25))","v":{"v":106343.37318291688,"d":"$106,343"}},{"$f":"IF(BX2<=Main!$D33,BW25*(1+Main!$D32),IF(BX2<=(Main!$D33+Main!$D35),BW25*(1+Main!$D34),BW25))","v":{"v":109533.6743784044,"d":"$109,534"}},{"$f":"IF(BY2<=Main!$D33,BX25*(1+Main!$D32),IF(BY2<=(Main!$D33+Main!$D35),BX25*(1+Main!$D34),BX25))","v":{"v":112819.68460975653,"d":"$112,820"}},{"$f":"IF(BZ2<=Main!$D33,BY25*(1+Main!$D32),IF(BZ2<=(Main!$D33+Main!$D35),BY25*(1+Main!$D34),BY25))","v":{"v":116204.27514804923,"d":"$116,204"}},{"$f":"IF(CA2<=Main!$D33,BZ25*(1+Main!$D32),IF(CA2<=(Main!$D33+Main!$D35),BZ25*(1+Main!$D34),BZ25))","v":{"v":119690.40340249072,"d":"$119,690"}},null,"Annual Reserve Contribution",{"$f":"IF(CD2<=Main!$D33,CA25*(1+Main!$D32),IF(CD2<=(Main!$D33+Main!$D35),CA25*(1+Main!$D34),CA25))","v":{"v":123281.11550456545,"d":"$123,281"}},{"$f":"IF(CE2<=Main!$D33,CD25*(1+Main!$D32),IF(CE2<=(Main!$D33+Main!$D35),CD25*(1+Main!$D34),CD25))","v":{"v":126979.54896970242,"d":"$126,980"}},{"$f":"IF(CF2<=Main!$D33,CE25*(1+Main!$D32),IF(CF2<=(Main!$D33+Main!$D35),CE25*(1+Main!$D34),CE25))","v":{"v":130788.93543879349,"d":"$130,789"}},{"$f":"IF(CG2<=Main!$D33,CF25*(1+Main!$D32),IF(CG2<=(Main!$D33+Main!$D35),CF25*(1+Main!$D34),CF25))","v":{"v":134712.6035019573,"d":"$134,713"}},{"$f":"IF(CH2<=Main!$D33,CG25*(1+Main!$D32),IF(CH2<=(Main!$D33+Main!$D35),CG25*(1+Main!$D34),CG25))","v":{"v":138753.981607016,"d":"$138,754"}},null,"Annual Reserve Contribution",{"$f":"IF(CK2<=Main!$D33,CH25*(1+Main!$D32),IF(CK2<=(Main!$D33+Main!$D35),CH25*(1+Main!$D34),CH25))","v":{"v":142916.6010552265,"d":"$142,917"}},{"$f":"IF(CL2<=Main!$D33,CK25*(1+Main!$D32),IF(CL2<=(Main!$D33+Main!$D35),CK25*(1+Main!$D34),CK25))","v":{"v":147204.0990868833,"d":"$147,204"}},{"$f":"IF(CM2<=Main!$D33,CL25*(1+Main!$D32),IF(CM2<=(Main!$D33+Main!$D35),CL25*(1+Main!$D34),CL25))","v":{"v":151620.2220594898,"d":"$151,620"}},{"$f":"IF(CN2<=Main!$D33,CM25*(1+Main!$D32),IF(CN2<=(Main!$D33+Main!$D35),CM25*(1+Main!$D34),CM25))","v":{"v":156168.8287212745,"d":"$156,169"}},{"$f":"IF(CO2<=Main!$D33,CN25*(1+Main!$D32),IF(CO2<=(Main!$D33+Main!$D35),CN25*(1+Main!$D34),CN25))","v":{"v":160853.89358291274,"d":"$160,854"}},{"$f":"IF(CP2<=Main!$D33,CO25*(1+Main!$D32),IF(CP2<=(Main!$D33+Main!$D35),CO25*(1+Main!$D34),CO25))","v":{"v":165679.51039040013,"d":"$165,680"}},{"$nulls":65},"Years"]
[null,null,"Raw Data for Reserve Analysis goes below double line",{"$nulls":10},"Table 1: Executive Summary",{"$nulls":3},{"$f":"Main!$D$10","v":"24907-1"},"Table 2:  Reserve Component List Detail",{"$nulls":5},{"$f":"Main!$D$10","v":"24907-1"},"Table 3:  Fully Funded Balance",{"$nulls":7},{"$f":"Main!$D$10","v":"24907-1"},null,"Table 4: Component Significance",{"$nulls":4},{"$f":"Main!$D$10","v":"24907-1"},null,"Accounting - Tax Summary",{"$nulls":6},{"$f":"Main!$D$10","v":"24907-1"},null,null,"Recommended Special Assessments",{"$f":"Main!D36","v":{"v":0,"d":"$0"}},{"$f":"Main!D37","v":{"v":650000,"d":"$650,000"}},{"$f":"Main!D38","v":{"v":0,"d":"$0"}},{"$f":"Main!D39","v":{"v":0,"d":"$0"}},{"$f":"Main!D40","v":{"v":0,"d":"$0"}},null,"Recommended Special Assessments",{"v":125000,"d":"$125,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Recommended Special Assessments",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Recommended Special Assessments",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Recommended Special Assessments",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Recommended Special Assessments",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},"RUL Calculations",{"$nulls":30},"FFB Calculations",{"$nulls":33},"Inflation"]
[{"$nulls":52},"Interest Earnings",{"$f":"IF(BB16>0,BB16*Main!$D67,0)","v":{"v":5465.073044352442,"d":"$5,465"}},{"$f":"IF(BC16>0,BC16*Main!$D67,0)","v":{"v":8105.80528676187,"d":"$8,106"}},{"$f":"IF(BD16>0,BD16*Main!$D67,0)","v":{"v":10952.642293532812,"d":"$10,953"}},{"$f":"IF(BE16>0,BE16*Main!$D67,0)","v":{"v":5770.914895826777,"d":"$5,771"}},{"$f":"IF(BF16>0,BF16*Main!$D67,0)","v":{"v":650.4412362523428,"d":"$650"}},null,"Interest Earnings",{"$f":"IF(BI16>0,BI16*Main!$D67,0)","v":{"v":1793.8890116402529,"d":"$1,794"}},{"$f":"IF(BJ16>0,BJ16*Main!$D67,0)","v":{"v":2834.5965556285496,"d":"$2,835"}},{"$f":"IF(BK16>0,BK16*Main!$D67,0)","v":{"v":3146.656210641918,"d":"$3,147"}},{"$f":"IF(BL16>0,BL16*Main!$D67,0)","v":{"v":3551.3335413656555,"d":"$3,551"}},{"$f":"IF(BM16>0,BM16*Main!$D67,0)","v":{"v":4211.2173820274875,"d":"$4,211"}},null,"Interest Earnings",{"$f":"IF(BP16>0,BP16*Main!$D67,0)","v":{"v":4710.746554050114,"d":"$4,711"}},{"$f":"IF(BQ16>0,BQ16*Main!$D67,0)","v":{"v":4492.5245377545925,"d":"$4,493"}},{"$f":"IF(BR16>0,BR16*Main!$D67,0)","v":{"v":4308.6748509662075,"d":"$4,309"}},{"$f":"IF(BS16>0,BS16*Main!$D67,0)","v":{"v":4772.1260249626985,"d":"$4,772"}},{"$f":"IF(BT16>0,BT16*Main!$D67,0)","v":{"v":5625.321558963053,"d":"$5,625"}},null,"Interest Earnings",{"$f":"IF(BW16>0,BW16*Main!$D67,0)","v":{"v":5611.5281566206,"d":"$5,612"}},{"$f":"IF(BX16>0,BX16*Main!$D67,0)","v":{"v":4056.9996080214573,"d":"$4,057"}},{"$f":"IF(BY16>0,BY16*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(BZ16>0,BZ16*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CA16>0,CA16*Main!$D67,0)","v":{"v":0,"d":"$0"}},null,"Interest Earnings",{"$f":"IF(CD16>0,CD16*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CE16>0,CE16*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CF16>0,CF16*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CG16>0,CG16*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CH16>0,CH16*Main!$D67,0)","v":{"v":0,"d":"$0"}},null,"Interest Earnings",{"$f":"IF(CK16>0,CK16*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CL16>0,CL16*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CM16>0,CM16*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CN16>0,CN16*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CO16>0,CO16*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CP16>0,CP16*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$nulls":31},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[{"$nulls":8},"Remaining",{"$nulls":6},"Useful","Rem.","Current",{"$nulls":4},"Rem.",null,null," ",null,"Current",{"$nulls":5},"Fully",{"$nulls":4},"Current",{"$nulls":7},"Current","Fully","Current","Proportional",null,null,"Total Income",{"$f":"SUM(BB24:BB27)","v":{"v":617682.0730443525,"d":"$617,682"}},{"v":1266467.8783311143,"d":"$1,266,468"},{"v":1157895.5206246471,"d":"$1,157,896"},{"v":1190415.0855204738,"d":"$1,190,415"},{"v":117813.84425672605,"d":"$117,814"},null,"Total Income",{"v":294264.8571433663,"d":"$294,265"},{"v":354926.6867702448,"d":"$354,927"},{"v":383666.5644395742,"d":"$383,667"},{"v":423045.42944298795,"d":"$423,045"},{"v":470813.444409663,"d":"$470,813"},null,"Total Income",{"v":561503.5264663005,"d":"$561,504"},{"v":576466.8486836421,"d":"$576,467"},{"v":523025.0284366504,"d":"$523,025"},{"v":545715.0066659229,"d":"$545,715"},{"v":622998.0399946618,"d":"$622,998"},null,"Total Income",{"v":723370.5714099105,"d":"$723,371"},{"v":624957.546302153,"d":"$624,958"},{"v":413197.5291016082,"d":"$413,198"},{"v":-629891.5003163238,"d":"-$629,892"},{"v":-591598.2863833595,"d":"-$591,598"},null,"Total Income",{"v":-542931.2612258599,"d":"-$542,931"},{"v":-793909.3869092196,"d":"-$793,909"},{"v":-681177.061334416,"d":"-$681,177"},{"v":-872205.6997788373,"d":"-$872,206"},{"v":-833113.1042461293,"d":"-$833,113"},null,"Total Income",{"v":-809161.5744493073,"d":"-$809,162"},{"v":-1825832.4225071482,"d":"-$1,825,832"},{"v":-2649130.9594102837,"d":"-$2,649,131"},{"v":-2756866.3137639035,"d":"-$2,756,866"},{"v":-3141414.3985357718,"d":"-$3,141,414"},{"v":-2975734.888145372,"d":"-$2,975,735"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"(1+Main!$D$22)^DV27","v":1},{"$f":"(1+Main!$D$22)^DW27","v":1.1},{"$f":"(1+Main!$D$22)^DX27","v":1.2100000000000002},{"$f":"(1+Main!$D$22)^DY27","v":1.3310000000000004},{"$f":"(1+Main!$D$22)^DZ27","v":1.4641000000000004},{"$f":"(1+Main!$D$22)^EA27","v":1.6105100000000006},{"$f":"(1+Main!$D$22)^EB27","v":1.7715610000000008},{"$f":"(1+Main!$D$22)^EC27","v":1.9487171000000012},{"$f":"(1+Main!$D$22)^ED27","v":2.143588810000001},{"$f":"(1+Main!$D$22)^EE27","v":2.3579476910000015},{"$f":"(1+Main!$D$22)^EF27","v":2.593742460100002},{"$f":"(1+Main!$D$22)^EG27","v":2.8531167061100025},{"$f":"(1+Main!$D$22)^EH27","v":3.1384283767210026},{"$f":"(1+Main!$D$22)^EI27","v":3.452271214393103},{"$f":"(1+Main!$D$22)^EJ27","v":3.797498335832414},{"$f":"(1+Main!$D$22)^EK27","v":4.177248169415655},{"$f":"(1+Main!$D$22)^EL27","v":4.594972986357221},{"$f":"(1+Main!$D$22)^EM27","v":5.054470284992943},{"$f":"(1+Main!$D$22)^EN27","v":5.559917313492238},{"$f":"(1+Main!$D$22)^EO27","v":6.115909044841463},{"$f":"(1+Main!$D$22)^EP27","v":6.727499949325609},{"$f":"(1+Main!$D$22)^EQ27","v":7.400249944258171},{"$f":"(1+Main!$D$22)^ER27","v":8.140274938683989},{"$f":"(1+Main!$D$22)^ES27","v":8.954302432552389},{"$f":"(1+Main!$D$22)^ET27","v":9.849732675807626},{"$f":"(1+Main!$D$22)^EU27","v":10.834705943388391},{"$f":"(1+Main!$D$22)^EV27","v":11.91817653772723},{"$f":"(1+Main!$D$22)^EW27","v":13.109994191499956},{"$f":"(1+Main!$D$22)^EX27","v":14.420993610649951},{"$f":"(1+Main!$D$22)^EY27","v":15.863092971714947},{"$f":"(1+Main!$D$22)^EZ27","v":17.449402268886445},{"$nulls":3},"Remaining","Inflation"]
[null,null,"Additional",{"$nulls":4},"Useful","Useful","| --- Current Cost  Est --- |",{"$nulls":5},"Life","Useful","Cost",{"$nulls":3},"Useful","Useful","[ --- Current Cost Estimate --- ]",{"$nulls":3},"Cost",null,"Effective",null,"Useful",null,"Funded",{"$nulls":3},"Useful","Cost","Deterioration","Deterioration","Fully Funded",{"$nulls":4},"Cost","Funded","Fund","Reserve",{"$nulls":109},"Useful","Adjusted"]
[null,null,"Sort 1","Category","#","Component Title","Description","Life","Life","Best ","Worst ",null,"Cost","#","Component","(yrs)","Life (yrs)","Estimate","#","Component","Quantity","Life","Life","Best Case ","Worst Case ","#","Component","Estimate","X","Age","/","Life","=","Balance",null,"#","Component","Life","Estimate","Cost/yr","Significance","Running Total","#","Component","UL","RUL","Estimate","Balance","Balance","Contribs",null,"#","Component",{"$nulls":5},"#","Component",{"$nulls":5},"#","Component",{"$nulls":5},"#","Component",{"$nulls":5},"#","Component",{"$nulls":5},"#","Component",{"$nulls":6},{"$f":"Main!D14","v":2023},{"$f":"CQ30+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,{"$f":"Main!AI14","v":0},{"$f":"DV30+1","v":1},{"$f":"DW30+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$nulls":3},"Life","Cost"]
[{"$f":"AND(ISBLANK(E31),ISBLANK(G31))","v":true},null,1,null,null,"Site Components",{"$nulls":6},{"$f":"(J31+K31)/2","v":{"v":0,"d":"$0"}},null,{"$f":"F31","v":"Site Components"},{"$nulls":4},{"$f":"F31","v":"Site Components"},{"$nulls":6},{"$f":"F31","v":"Site Components"},{"$nulls":9},{"$f":"F31","v":"Site Components"},{"$nulls":4},{"$f":"SUM(AV$31:AV31)","v":{"v":0,"d":"$0"}},null,{"$f":"F31","v":"Site Components"},{"$nulls":8},{"$f":"$F31","v":"Site Components"},{"$nulls":6},{"$f":"$F31","v":"Site Components"},{"$nulls":6},{"$f":"$F31","v":"Site Components"},{"$nulls":6},{"$f":"$F31","v":"Site Components"},{"$nulls":6},{"$f":"$F31","v":"Site Components"},{"$nulls":6},{"$f":"$F31","v":"Site Components"},{"$nulls":6},{"$f":"IF(H31=0,I31,IF($I31>$H31,$H31,$I31))","v":0},{"$f":"IF(AND($H31>0,$I31-CR$28>=$H31),$H31,IF(CQ31=999,999,IF(CQ31-1<0,IF($H31=0,999,$H31-1),CQ31-1)))","v":999},999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,{"$f":"IF($H31>0,$M31*($H31-CQ31)/$H31,$M31/(CQ31+1))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CR31=999,0,IF($H31>0,DW$28*$M31*($H31-CR31)/$H31,DW$28*$M31/(CR31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CS31=999,0,IF($H31>0,DX$28*$M31*($H31-CS31)/$H31,DX$28*$M31/(CS31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CT31=999,0,IF($H31>0,DY$28*$M31*($H31-CT31)/$H31,DY$28*$M31/(CT31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CU31=999,0,IF($H31>0,DZ$28*$M31*($H31-CU31)/$H31,DZ$28*$M31/(CU31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CV31=999,0,IF($H31>0,EA$28*$M31*($H31-CV31)/$H31,EA$28*$M31/(CV31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CW31=999,0,IF($H31>0,EB$28*$M31*($H31-CW31)/$H31,EB$28*$M31/(CW31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CX31=999,0,IF($H31>0,EC$28*$M31*($H31-CX31)/$H31,EC$28*$M31/(CX31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CY31=999,0,IF($H31>0,ED$28*$M31*($H31-CY31)/$H31,ED$28*$M31/(CY31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CZ31=999,0,IF($H31>0,EE$28*$M31*($H31-CZ31)/$H31,EE$28*$M31/(CZ31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DA31=999,0,IF($H31>0,EF$28*$M31*($H31-DA31)/$H31,EF$28*$M31/(DA31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DB31=999,0,IF($H31>0,EG$28*$M31*($H31-DB31)/$H31,EG$28*$M31/(DB31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DC31=999,0,IF($H31>0,EH$28*$M31*($H31-DC31)/$H31,EH$28*$M31/(DC31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DD31=999,0,IF($H31>0,EI$28*$M31*($H31-DD31)/$H31,EI$28*$M31/(DD31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DE31=999,0,IF($H31>0,EJ$28*$M31*($H31-DE31)/$H31,EJ$28*$M31/(DE31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DF31=999,0,IF($H31>0,EK$28*$M31*($H31-DF31)/$H31,EK$28*$M31/(DF31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DG31=999,0,IF($H31>0,EL$28*$M31*($H31-DG31)/$H31,EL$28*$M31/(DG31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DH31=999,0,IF($H31>0,EM$28*$M31*($H31-DH31)/$H31,EM$28*$M31/(DH31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DI31=999,0,IF($H31>0,EN$28*$M31*($H31-DI31)/$H31,EN$28*$M31/(DI31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DJ31=999,0,IF($H31>0,EO$28*$M31*($H31-DJ31)/$H31,EO$28*$M31/(DJ31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DK31=999,0,IF($H31>0,EP$28*$M31*($H31-DK31)/$H31,EP$28*$M31/(DK31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DL31=999,0,IF($H31>0,EQ$28*$M31*($H31-DL31)/$H31,EQ$28*$M31/(DL31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DM31=999,0,IF($H31>0,ER$28*$M31*($H31-DM31)/$H31,ER$28*$M31/(DM31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DN31=999,0,IF($H31>0,ES$28*$M31*($H31-DN31)/$H31,ES$28*$M31/(DN31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DO31=999,0,IF($H31>0,ET$28*$M31*($H31-DO31)/$H31,ET$28*$M31/(DO31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DP31=999,0,IF($H31>0,EU$28*$M31*($H31-DP31)/$H31,EU$28*$M31/(DP31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DQ31=999,0,IF($H31>0,EV$28*$M31*($H31-DQ31)/$H31,EV$28*$M31/(DQ31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DR31=999,0,IF($H31>0,EW$28*$M31*($H31-DR31)/$H31,EW$28*$M31/(DR31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DS31=999,0,IF($H31>0,EX$28*$M31*($H31-DS31)/$H31,EX$28*$M31/(DS31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DT31=999,0,IF($H31>0,EY$28*$M31*($H31-DT31)/$H31,EY$28*$M31/(DT31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DU31=999,0,IF($H31>0,EZ$28*$M31*($H31-DU31)/$H31,EZ$28*$M31/(DU31+1)))","v":{"v":0,"d":"0.0"}},{"$nulls":3},{"$f":"MAX(0,I31-Years)","v":0},{"$f":"K31*(1+Inflation/100)^Years","v":{"v":0,"d":"$0"}}]
[false,null,2,null,106,"Gravel Parking Lot - Replenish","~20,000 GSF",5,0,{"v":13542,"d":"$13,542"},{"v":15860,"d":"$15,860"},null,{"$f":"(J32+K32)/2","v":{"v":14701,"d":"$14,701"}},{"$f":"E32","v":106},{"$f":"F32","v":"Gravel Parking Lot - Replenish"},{"$f":"H32","v":5},{"$f":"I32","v":0},{"$f":"M32","v":{"v":14701,"d":"$14,701"}},{"$f":"E32","v":106},{"$f":"F32","v":"Gravel Parking Lot - Replenish"},{"$f":"G32","v":"~20,000 GSF"},{"$f":"H32","v":5},{"$f":"I32","v":0},{"$f":"J32","v":{"v":13542,"d":"$13,542"}},{"$f":"K32","v":{"v":15860,"d":"$15,860"}},{"$f":"E32","v":106},{"$f":"F32","v":"Gravel Parking Lot - Replenish"},{"$f":"M32","v":{"v":14701,"d":"$14,701"}},"X",{"$f":"IF(H32-I32<0,0,H32-I32)","v":5},"/",{"$f":"H32","v":5},"=",{"$f":"DV32+(1-Main!$D$61)*(DW32-DV32)","v":{"v":14701,"d":"$14,701"}},null,{"$f":"E32","v":106},{"$f":"F32","v":"Gravel Parking Lot - Replenish"},{"$f":"H32","v":5},{"$f":"M32","v":{"v":14701,"d":"$14,701"}},{"$f":"IF(H32>0,M32/H32,0)","v":{"v":2940.2,"d":"$2,940"}},{"$f":"AN32/AN$77","v":{"v":0.06714035054143584,"d":"6.7%"}},{"$f":"SUM(AV$31:AV32)","v":{"v":14701,"d":"$14,701"}},{"$f":"E32","v":106},{"$f":"F32","v":"Gravel Parking Lot - Replenish"},{"$f":"H32","v":5},{"$f":"I32","v":0},{"$f":"M32","v":{"v":14701,"d":"$14,701"}},{"$f":"DV32+(1-Main!$D$61)*(DW32-DV32)","v":{"v":14701,"d":"$14,701"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV32,IF((AP32-AV32)>=Main!D$20,0,IF(AP32<=Main!D$20,AV32,Main!D$20-AP32+AV32)))","v":{"v":14701,"d":"$14,701"}},{"$f":"AO32*Main!RecommendContrib","v":{"v":4162.7017335690225,"d":"$4,162.70"}},null,{"$f":"$E32","v":106},"Gravel Parking Lot - Replenish",{"$f":"IF(CQ32=0,$M32*BB$3,0)","v":{"v":14701,"d":"$14,701"}},{"$f":"IF(CR32=0,$M32*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS32=0,$M32*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT32=0,$M32*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU32=0,$M32*BF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"$E32","v":106},"Gravel Parking Lot - Replenish",{"$f":"IF(CV32=0,$M32*BI$3,0)","v":{"v":23676.10751000001,"d":"$23,676"}},{"$f":"IF(CW32=0,$M32*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX32=0,$M32*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY32=0,$M32*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ32=0,$M32*BM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"$E32","v":106},"Gravel Parking Lot - Replenish",{"$f":"IF(DA32=0,$M32*BP$3,0)","v":{"v":38130.60790593013,"d":"$38,131"}},{"$f":"IF(DB32=0,$M32*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC32=0,$M32*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD32=0,$M32*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE32=0,$M32*BT$3,0)","v":{"v":0,"d":"$0"}},{"$f":"$E32","v":106},"Gravel Parking Lot - Replenish",{"$f":"IF(DF32=0,$M32*BW$3,0)","v":{"v":61409.72533857955,"d":"$61,410"}},{"$f":"IF(DG32=0,$M32*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH32=0,$M32*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI32=0,$M32*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ32=0,$M32*CA$3,0)","v":{"v":0,"d":"$0"}},{"$f":"$E32","v":106},"Gravel Parking Lot - Replenish",{"$f":"IF(DK32=0,$M32*CD$3,0)","v":{"v":98900.97675503578,"d":"$98,901"}},{"$f":"IF(DL32=0,$M32*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM32=0,$M32*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN32=0,$M32*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO32=0,$M32*CH$3,0)","v":{"v":0,"d":"$0"}},{"$f":"$E32","v":106},"Gravel Parking Lot - Replenish",{"$f":"IF(DP32=0,$M32*CK$3,0)","v":{"v":159281.01207375273,"d":"$159,281"}},{"$f":"IF(DQ32=0,$M32*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR32=0,$M32*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS32=0,$M32*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT32=0,$M32*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU32=0,$M32*CP$3,0)","v":{"v":256523.66275489962,"d":"$256,524"}},{"$f":"IF(H32=0,I32,IF($I32>$H32,$H32,$I32))","v":0},4,3,2,1,0,4,3,2,1,0,4,3,2,1,0,4,3,2,1,0,4,3,2,1,0,4,3,2,1,0,{"v":14701,"d":"14701.0"},{"v":3234.2200000000003,"d":"3234.2"},{"v":7115.2840000000015,"d":"7115.3"},{"v":11740.218600000004,"d":"11740.2"},{"v":17218.987280000005,"d":"17219.0"},{"v":23676.10751000001,"d":"23676.1"},{"v":5208.7436522000025,"d":"5208.7"},{"v":11459.236034840007,"d":"11459.2"},{"v":18907.739457486008,"d":"18907.7"},{"v":27731.35120431282,"d":"27731.4"},{"v":38130.60790593013,"d":"38130.6"},{"v":8388.73373930463,"d":"8388.7"},{"v":18455.214226470183,"d":"18455.2"},{"v":30451.103473675805,"d":"30451.1"},{"v":44661.61842805785,"d":"44661.6"},{"v":61409.72533857955,"d":"61409.7"},{"v":13510.1395744875,"d":"13510.1"},{"v":29722.3070638725,"d":"29722.3"},{"v":49041.80665538964,"d":"49041.8"},{"v":71927.98309457148,"d":"71928.0"},{"v":98900.97675503578,"d":"98901.0"},{"v":21758.214886107875,"d":"21758.2"},{"v":47868.07274943733,"d":"47868.1"},{"v":78982.32003657159,"d":"78982.3"},{"v":115840.73605363832,"d":"115840.7"},{"v":159281.01207375273,"d":"159281.0"},{"v":35041.8226562256,"d":"35041.8"},{"v":77092.00984369635,"d":"77092.0"},{"v":127201.81624209897,"d":"127201.8"},{"v":186562.66382174514,"d":"186562.7"},{"v":256523.66275489965,"d":"256523.7"},{"$nulls":3},0,{"v":15860,"d":"$15,860"}]
[false,null,3,null,120,"Asphalt - Resurface/Overlay","~35,000 GSF",30,17,{"v":91500,"d":"$91,500"},{"v":115900,"d":"$115,900"},null,{"v":103700,"d":"$103,700"},{"$f":"E33","v":120},"Asphalt - Resurface/Overlay",{"$f":"H33","v":30},{"$f":"I33","v":17},{"$f":"M33","v":{"v":103700,"d":"$103,700"}},{"$f":"E33","v":120},"Asphalt - Resurface/Overlay",{"$f":"G33","v":"~35,000 GSF"},{"$f":"H33","v":30},{"$f":"I33","v":17},{"$f":"J33","v":{"v":91500,"d":"$91,500"}},{"$f":"K33","v":{"v":115900,"d":"$115,900"}},{"$f":"E33","v":120},"Asphalt - Resurface/Overlay",{"$f":"M33","v":{"v":103700,"d":"$103,700"}},"X",{"$f":"IF(H33-I33<0,0,H33-I33)","v":13},"/",{"$f":"H33","v":30},"=",{"$f":"DV33+(1-Main!$D$61)*(DW33-DV33)","v":{"v":44936.666666666664,"d":"$44,937"}},null,{"$f":"E33","v":120},"Asphalt - Resurface/Overlay",{"$f":"H33","v":30},{"$f":"M33","v":{"v":103700,"d":"$103,700"}},{"$f":"IF(H33>0,M33/H33,0)","v":{"v":3456.6666666666665,"d":"$3,457"}},{"v":0.07893402207499373,"d":"7.9%"},{"$f":"SUM(AV$31:AV33)","v":{"v":59637.666666666664,"d":"$59,638"}},{"$f":"E33","v":120},"Asphalt - Resurface/Overlay",{"$f":"H33","v":30},{"$f":"I33","v":17},{"$f":"M33","v":{"v":103700,"d":"$103,700"}},{"$f":"DV33+(1-Main!$D$61)*(DW33-DV33)","v":{"v":44936.666666666664,"d":"$44,937"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV33,IF((AP33-AV33)>=Main!D$20,0,IF(AP33<=Main!D$20,AV33,Main!D$20-AP33+AV33)))","v":{"v":44936.666666666664,"d":"$44,937"}},{"$f":"AO33*Main!RecommendContrib","v":{"v":4893.909368649611,"d":"$4,893.91"}},null,120,"Asphalt - Resurface/Overlay",{"$f":"IF(CQ33=0,$M33*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR33=0,$M33*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS33=0,$M33*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT33=0,$M33*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU33=0,$M33*BF$3,0)","v":{"v":0,"d":"$0"}},120,"Asphalt - Resurface/Overlay",{"$f":"IF(CV33=0,$M33*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW33=0,$M33*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX33=0,$M33*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY33=0,$M33*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ33=0,$M33*BM$3,0)","v":{"v":0,"d":"$0"}},120,"Asphalt - Resurface/Overlay",{"$f":"IF(DA33=0,$M33*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB33=0,$M33*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC33=0,$M33*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD33=0,$M33*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE33=0,$M33*BT$3,0)","v":{"v":0,"d":"$0"}},120,"Asphalt - Resurface/Overlay",{"$f":"IF(DF33=0,$M33*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG33=0,$M33*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH33=0,$M33*BY$3,0)","v":{"v":524148.5685537682,"d":"$524,149"}},{"$f":"IF(DI33=0,$M33*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ33=0,$M33*CA$3,0)","v":{"v":0,"d":"$0"}},120,"Asphalt - Resurface/Overlay",{"$f":"IF(DK33=0,$M33*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL33=0,$M33*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM33=0,$M33*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN33=0,$M33*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO33=0,$M33*CH$3,0)","v":{"v":0,"d":"$0"}},120,"Asphalt - Resurface/Overlay",{"$f":"IF(DP33=0,$M33*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ33=0,$M33*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR33=0,$M33*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS33=0,$M33*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT33=0,$M33*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU33=0,$M33*CP$3,0)","v":{"v":0,"d":"$0"}},17,{"$f":"IF(AND($H33>0,$I33-CR$28>=$H33),$H33,IF(CQ33=999,999,IF(CQ33-1<0,IF($H33=0,999,$H33-1),CQ33-1)))","v":16},15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,29,28,27,26,25,24,23,22,21,20,19,18,17,{"v":44936.666666666664,"d":"44936.7"},{"v":53232.66666666667,"d":"53232.7"},{"v":62738.50000000001,"d":"62738.5"},{"v":73613.17333333335,"d":"73613.2"},{"v":86035.39633333335,"d":"86035.4"},{"v":100205.93220000002,"d":"100205.9"},{"v":116350.22127666672,"d":"116350.2"},{"v":134721.30884666677,"d":"134721.3"},{"v":155603.1117179001,"d":"155603.1"},{"v":179314.06207491347,"d":"179314.1"},{"v":206211.17138615047,"d":"206211.2"},{"v":236694.56193888577,"d":"236694.6"},{"v":271212.51888830663,"d":"271212.5"},{"v":310267.1216082228,"d":"310267.1"},{"v":354420.51968323917,"d":"354420.5"},{"v":404301.92615717655,"d":"404301.9"},{"v":460615.40872906905,"d":"460615.4"},{"v":524148.5685537682,"d":"524148.6"},{"v":19218.780846971502,"d":"19218.8"},{"v":42281.31786333732,"d":"42281.3"},{"v":69764.17447450657,"d":"69764.2"},{"v":102320.78922927631,"d":"102320.8"},{"v":140691.08519025493,"d":"140691.1"},{"v":185712.23245113654,"d":"185712.2"},{"v":238330.69831229188,"d":"238330.7"},{"v":299615.735021167,"d":"299615.7"},{"v":370774.4720886942,"d":"370774.5"},{"v":453168.7992195152,"d":"453168.8"},{"v":548334.2470556133,"d":"548334.2"},{"v":658001.096466736,"d":"658001.1"},{"v":784117.9732895272,"d":"784118.0"},{"$nulls":3},17,{"v":115900,"d":"$115,900"}]
[{"$f":"AND(ISBLANK(E34),ISBLANK(G34))","v":false},null,4,null,121,"Asphalt - Coating","~35,000 GSF",10,10,{"v":9760,"d":"$9,760"},{"v":14640,"d":"$14,640"},null,{"v":12200,"d":"$12,200"},121,"Asphalt - Coating",10,10,{"v":12200,"d":"$12,200"},121,"Asphalt - Coating","~35,000 GSF",10,10,{"v":9760,"d":"$9,760"},{"v":14640,"d":"$14,640"},121,"Asphalt - Coating",{"v":12200,"d":"$12,200"},"X",0,"/",10,"=",{"$f":"DV34+(1-Main!$D$61)*(DW34-DV34)","v":{"v":0,"d":"$0"}},null,121,"Asphalt - Coating",10,{"v":12200,"d":"$12,200"},{"v":1220,"d":"$1,220"},{"v":0.02785906661470367,"d":"2.8%"},{"$f":"SUM(AV$31:AV34)","v":{"v":59637.666666666664,"d":"$59,638"}},121,"Asphalt - Coating",10,10,{"v":12200,"d":"$12,200"},{"$f":"DV34+(1-Main!$D$61)*(DW34-DV34)","v":{"v":0,"d":"$0"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV34,IF((AP34-AV34)>=Main!D$20,0,IF(AP34<=Main!D$20,AV34,Main!D$20-AP34+AV34)))","v":{"v":0,"d":"$0"}},{"$f":"AO34*Main!RecommendContrib","v":{"v":1727.2621301116276,"d":"$1,727.26"}},null,121,"Asphalt - Coating",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},121,"Asphalt - Coating",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},121,"Asphalt - Coating",{"v":31643.65801322002,"d":"$31,644"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},121,"Asphalt - Coating",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},121,"Asphalt - Coating",{"v":82075.49938177243,"d":"$82,075"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},121,"Asphalt - Coating",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":212882.70768041463,"d":"$212,883"},10,{"$f":"IF(AND($H34>0,$I34-CR$28>=$H34),$H34,IF(CQ34=999,999,IF(CQ34-1<0,IF($H34=0,999,$H34-1),CQ34-1)))","v":9},8,7,6,5,4,3,2,1,0,9,8,7,6,5,4,3,2,1,0,9,8,7,6,5,4,3,2,1,0,{"v":0,"d":"0.0"},{"v":1342.0000000000002,"d":"1342.0"},{"v":2952.4000000000005,"d":"2952.4"},{"v":4871.460000000001,"d":"4871.5"},{"v":7144.808000000002,"d":"7144.8"},{"v":9824.111000000003,"d":"9824.1"},{"v":12967.826520000006,"d":"12967.8"},{"v":16642.044034000013,"d":"16642.0"},{"v":20921.42678560001,"d":"20921.4"},{"v":25890.265647180015,"d":"25890.3"},{"v":31643.65801322002,"d":"31643.7"},{"v":3480.802381454203,"d":"3480.8"},{"v":7657.765239199247,"d":"7657.8"},{"v":12635.312644678756,"d":"12635.3"},{"v":18531.791878862183,"d":"18531.8"},{"v":25481.213833435497,"d":"25481.2"},{"v":33635.20226013486,"d":"33635.2"},{"v":43165.17623383974,"d":"43165.2"},{"v":54264.792979684236,"d":"54264.8"},{"v":67152.68131235926,"d":"67152.7"},{"v":82075.49938177243,"d":"82075.5"},{"v":9028.304931994968,"d":"9028.3"},{"v":19862.270850388933,"d":"19862.3"},{"v":32772.74690314174,"d":"32772.7"},{"v":48066.69545794122,"d":"48066.7"},{"v":66091.70625466919,"d":"66091.7"},{"v":87241.05225616333,"d":"87241.1"},{"v":111959.35039540962,"d":"111959.4"},{"v":140748.89763994352,"d":"140748.9"},{"v":174176.7608294301,"d":"174176.8"},{"v":212882.7076804146,"d":"212882.7"},{"$nulls":3},10,{"v":14640,"d":"$14,640"}]
[false,null,5,null,125,"Culverts/Ditch - Repair/Maintain","Piping, Frch Drains, Open",2,0,{"v":2440,"d":"$2,440"},{"v":3660,"d":"$3,660"},null,{"v":3050,"d":"$3,050"},125,"Culverts/Ditch - Repair/Maintain",2,0,{"v":3050,"d":"$3,050"},125,"Culverts/Ditch - Repair/Maintain","Piping, Frch Drains, Open",2,0,{"v":2440,"d":"$2,440"},{"v":3660,"d":"$3,660"},125,"Culverts/Ditch - Repair/Maintain",{"v":3050,"d":"$3,050"},"X",2,"/",2,"=",{"$f":"DV35+(1-Main!$D$61)*(DW35-DV35)","v":{"v":3050,"d":"$3,050"}},null,125,"Culverts/Ditch - Repair/Maintain",2,{"v":3050,"d":"$3,050"},{"v":1525,"d":"$1,525"},{"v":0.03482383326837959,"d":"3.5%"},{"$f":"SUM(AV$31:AV35)","v":{"v":62687.666666666664,"d":"$62,688"}},125,"Culverts/Ditch - Repair/Maintain",2,0,{"v":3050,"d":"$3,050"},{"$f":"DV35+(1-Main!$D$61)*(DW35-DV35)","v":{"v":3050,"d":"$3,050"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV35,IF((AP35-AV35)>=Main!D$20,0,IF(AP35<=Main!D$20,AV35,Main!D$20-AP35+AV35)))","v":{"v":3050,"d":"$3,050"}},{"$f":"AO35*Main!RecommendContrib","v":{"v":2159.0776626395345,"d":"$2,159.08"}},null,125,"Culverts/Ditch - Repair/Maintain",{"v":3050,"d":"$3,050"},{"v":0,"d":"$0"},{"v":3690.5000000000005,"d":"$3,691"},{"v":0,"d":"$0"},{"v":4465.505000000001,"d":"$4,466"},125,"Culverts/Ditch - Repair/Maintain",{"v":0,"d":"$0"},{"v":5403.261050000003,"d":"$5,403"},{"v":0,"d":"$0"},{"v":6537.945870500003,"d":"$6,538"},{"v":0,"d":"$0"},125,"Culverts/Ditch - Repair/Maintain",{"v":7910.914503305005,"d":"$7,911"},{"v":0,"d":"$0"},{"v":9572.206548999058,"d":"$9,572"},{"v":0,"d":"$0"},{"v":11582.369924288863,"d":"$11,582"},125,"Culverts/Ditch - Repair/Maintain",{"v":0,"d":"$0"},{"v":14014.667608389524,"d":"$14,015"},{"v":0,"d":"$0"},{"v":16957.747806151325,"d":"$16,958"},{"v":0,"d":"$0"},125,"Culverts/Ditch - Repair/Maintain",{"v":20518.874845443108,"d":"$20,519"},{"v":0,"d":"$0"},{"v":24827.838562986166,"d":"$24,828"},{"v":0,"d":"$0"},{"v":30041.68466121326,"d":"$30,042"},125,"Culverts/Ditch - Repair/Maintain",{"v":0,"d":"$0"},{"v":36350.43844006805,"d":"$36,350"},{"v":0,"d":"$0"},{"v":43984.03051248235,"d":"$43,984"},{"v":0,"d":"$0"},{"v":53220.67692010366,"d":"$53,221"},0,{"$f":"IF(AND($H35>0,$I35-CR$28>=$H35),$H35,IF(CQ35=999,999,IF(CQ35-1<0,IF($H35=0,999,$H35-1),CQ35-1)))","v":1},0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,{"v":3050,"d":"3050.0"},{"v":1677.5000000000002,"d":"1677.5"},{"v":3690.5000000000005,"d":"3690.5"},{"v":2029.7750000000005,"d":"2029.8"},{"v":4465.505000000001,"d":"4465.5"},{"v":2456.0277500000007,"d":"2456.0"},{"v":5403.261050000003,"d":"5403.3"},{"v":2971.793577500002,"d":"2971.8"},{"v":6537.945870500003,"d":"6537.9"},{"v":3595.870228775002,"d":"3595.9"},{"v":7910.914503305005,"d":"7910.9"},{"v":4351.002976817754,"d":"4351.0"},{"v":9572.206548999058,"d":"9572.2"},{"v":5264.713601949482,"d":"5264.7"},{"v":11582.369924288863,"d":"11582.4"},{"v":6370.303458358874,"d":"6370.3"},{"v":14014.667608389524,"d":"14014.7"},{"v":7708.067184614239,"d":"7708.1"},{"v":16957.747806151325,"d":"16957.7"},{"v":9326.761293383232,"d":"9326.8"},{"v":20518.874845443108,"d":"20518.9"},{"v":11285.38116499371,"d":"11285.4"},{"v":24827.838562986166,"d":"24827.8"},{"v":13655.311209642392,"d":"13655.3"},{"v":30041.68466121326,"d":"30041.7"},{"v":16522.926563667297,"d":"16522.9"},{"v":36350.43844006805,"d":"36350.4"},{"v":19992.741142037434,"d":"19992.7"},{"v":43984.03051248235,"d":"43984.0"},{"v":24191.216781865292,"d":"24191.2"},{"v":53220.67692010366,"d":"53220.7"},{"$nulls":3},0,{"v":3660,"d":"$3,660"}]
[false,null,6,null,182,"Lake Outlfow Structure - Repr/Replc","Tide gate, etc.",40,1,{"v":146400,"d":"$146,400"},{"v":195200,"d":"$195,200"},null,{"v":170800,"d":"$170,800"},182,"Lake Outlfow Structure - Repr/Replc",40,1,{"v":170800,"d":"$170,800"},182,"Lake Outlfow Structure - Repr/Replc","Tide gate, etc.",40,1,{"v":146400,"d":"$146,400"},{"v":195200,"d":"$195,200"},182,"Lake Outlfow Structure - Repr/Replc",{"v":170800,"d":"$170,800"},"X",39,"/",40,"=",{"$f":"DV36+(1-Main!$D$61)*(DW36-DV36)","v":{"v":166530,"d":"$166,530"}},null,182,"Lake Outlfow Structure - Repr/Replc",40,{"v":170800,"d":"$170,800"},{"v":4270,"d":"$4,270"},{"v":0.09750673315146284,"d":"9.8%"},{"$f":"SUM(AV$31:AV36)","v":{"v":229217.66666666666,"d":"$229,218"}},182,"Lake Outlfow Structure - Repr/Replc",40,1,{"v":170800,"d":"$170,800"},{"$f":"DV36+(1-Main!$D$61)*(DW36-DV36)","v":{"v":166530,"d":"$166,530"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV36,IF((AP36-AV36)>=Main!D$20,0,IF(AP36<=Main!D$20,AV36,Main!D$20-AP36+AV36)))","v":{"v":166530,"d":"$166,530"}},{"$f":"AO36*Main!RecommendContrib","v":{"v":6045.417455390696,"d":"$6,045.42"}},null,182,"Lake Outlfow Structure - Repr/Replc",{"v":0,"d":"$0"},{"v":187880.00000000003,"d":"$187,880"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},182,"Lake Outlfow Structure - Repr/Replc",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},182,"Lake Outlfow Structure - Repr/Replc",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},182,"Lake Outlfow Structure - Repr/Replc",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},182,"Lake Outlfow Structure - Repr/Replc",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},182,"Lake Outlfow Structure - Repr/Replc",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},1,{"$f":"IF(AND($H36>0,$I36-CR$28>=$H36),$H36,IF(CQ36=999,999,IF(CQ36-1<0,IF($H36=0,999,$H36-1),CQ36-1)))","v":0},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,{"v":166530,"d":"166530.0"},{"v":187880.00000000003,"d":"187880.0"},{"v":5166.700000000001,"d":"5166.7"},{"v":11366.740000000003,"d":"11366.7"},{"v":18755.121000000006,"d":"18755.1"},{"v":27507.510800000007,"d":"27507.5"},{"v":37822.827350000014,"d":"37822.8"},{"v":49926.132102000025,"d":"49926.1"},{"v":64071.86953090003,"d":"64071.9"},{"v":80547.49312456005,"d":"80547.5"},{"v":99677.52274164307,"d":"99677.5"},{"v":121828.08335089711,"d":"121828.1"},{"v":147411.98085458548,"d":"147412.0"},{"v":176894.3770255026,"d":"176894.4"},{"v":210799.13262205728,"d":"210799.1"},{"v":249715.89556766785,"d":"249715.9"},{"v":294308.01977618004,"d":"294308.0"},{"v":345321.40987071785,"d":"345321.4"},{"v":403594.39778640156,"d":"403594.4"},{"v":470068.7691865148,"d":"470068.8"},{"v":545802.0708887867,"d":"545802.1"},{"v":631981.3452396478,"d":"631981.3"},{"v":729938.4537517932,"d":"729938.5"},{"v":841167.1705139714,"d":"841167.2"},{"v":967342.2460910669,"d":"967342.2"},{"v":1110340.665078442,"d":"1110340.7"},{"v":1272265.3454023818,"d":"1272265.3"},{"v":1455471.555140325,"d":"1455471.6"},{"v":1662596.353371833,"d":"1662596.4"},{"v":1896591.3956982389,"d":"1896591.4"},{"v":2160759.4829562088,"d":"2160759.5"},{"$nulls":3},1,{"v":195200,"d":"$195,200"}]
[false,null,7,null,183,"South Side Outflow","Miscellaneous",15,0,{"v":18300,"d":"$18,300"},{"v":30500,"d":"$30,500"},null,{"v":24400,"d":"$24,400"},183,"South Side Outflow",15,0,{"v":24400,"d":"$24,400"},183,"South Side Outflow","Miscellaneous",15,0,{"v":18300,"d":"$18,300"},{"v":30500,"d":"$30,500"},183,"South Side Outflow",{"v":24400,"d":"$24,400"},"X",15,"/",15,"=",{"$f":"DV37+(1-Main!$D$61)*(DW37-DV37)","v":{"v":24400,"d":"$24,400"}},null,183,"South Side Outflow",15,{"v":24400,"d":"$24,400"},{"v":1626.6666666666667,"d":"$1,627"},{"v":0.03714542215293823,"d":"3.7%"},{"$f":"SUM(AV$31:AV37)","v":{"v":253617.66666666666,"d":"$253,618"}},183,"South Side Outflow",15,0,{"v":24400,"d":"$24,400"},{"$f":"DV37+(1-Main!$D$61)*(DW37-DV37)","v":{"v":24400,"d":"$24,400"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV37,IF((AP37-AV37)>=Main!D$20,0,IF(AP37<=Main!D$20,AV37,Main!D$20-AP37+AV37)))","v":{"v":24400,"d":"$24,400"}},{"$f":"AO37*Main!RecommendContrib","v":{"v":2303.0161734821704,"d":"$2,303.02"}},null,183,"South Side Outflow",{"v":24400,"d":"$24,400"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},183,"South Side Outflow",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},183,"South Side Outflow",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},183,"South Side Outflow",{"v":101924.85533374199,"d":"$101,925"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},183,"South Side Outflow",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},183,"South Side Outflow",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":425765.41536082927,"d":"$425,765"},0,{"$f":"IF(AND($H37>0,$I37-CR$28>=$H37),$H37,IF(CQ37=999,999,IF(CQ37-1<0,IF($H37=0,999,$H37-1),CQ37-1)))","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,{"v":24400,"d":"24400.0"},{"v":1789.3333333333335,"d":"1789.3"},{"v":3936.5333333333338,"d":"3936.5"},{"v":6495.280000000002,"d":"6495.3"},{"v":9526.410666666668,"d":"9526.4"},{"v":13098.81466666667,"d":"13098.8"},{"v":17290.43536000001,"d":"17290.4"},{"v":22189.39204533335,"d":"22189.4"},{"v":27895.23571413335,"d":"27895.2"},{"v":34520.35419624002,"d":"34520.4"},{"v":42191.54401762669,"d":"42191.5"},{"v":51051.76826132831,"d":"51051.8"},{"v":61262.121913593975,"d":"61262.1"},{"v":73004.02861369947,"d":"73004.0"},{"v":86481.69543469018,"d":"86481.7"},{"v":101924.85533374199,"d":"101924.9"},{"v":7474.489391141079,"d":"7474.5"},{"v":16443.876660510377,"d":"16443.9"},{"v":27132.396489842118,"d":"27132.4"},{"v":39794.18151843512,"d":"39794.2"},{"v":54716.99958784829,"d":"54717.0"},{"v":72226.43945595974,"d":"72226.4"},{"v":92690.59730181501,"d":"92690.6"},{"v":116525.32232228175,"d":"116525.3"},{"v":144200.08637382367,"d":"144200.1"},{"v":176244.55001245116,"d":"176244.6"},{"v":213255.90551506588,"d":"213255.9"},{"v":255907.08661807916,"d":"255907.1"},{"v":304955.9448865443,"d":"304955.9"},{"v":361255.5039425217,"d":"361255.5"},{"v":425765.41536082927,"d":"425765.4"},{"$nulls":3},0,{"v":30500,"d":"$30,500"}]
[false,null,8,null,184,"Tide Gate, Misc - Replace/Maintain","(1) SS flapper, pipes etc",15,7,{"v":2196,"d":"$2,196"},{"v":3416,"d":"$3,416"},null,{"v":2806,"d":"$2,806"},184,"Tide Gate, Misc - Replace/Maintain",15,7,{"v":2806,"d":"$2,806"},184,"Tide Gate, Misc - Replace/Maintain","(1) SS flapper, pipes etc",15,7,{"v":2196,"d":"$2,196"},{"v":3416,"d":"$3,416"},184,"Tide Gate, Misc - Replace/Maintain",{"v":2806,"d":"$2,806"},"X",8,"/",15,"=",{"$f":"DV38+(1-Main!$D$61)*(DW38-DV38)","v":{"v":1496.5333333333333,"d":"$1,497"}},null,184,"Tide Gate, Misc - Replace/Maintain",15,{"v":2806,"d":"$2,806"},{"v":187.06666666666666,"d":"$187"},{"v":0.004271723547587896,"d":"0.4%"},{"$f":"SUM(AV$31:AV38)","v":{"v":255114.19999999998,"d":"$255,114"}},184,"Tide Gate, Misc - Replace/Maintain",15,7,{"v":2806,"d":"$2,806"},{"$f":"DV38+(1-Main!$D$61)*(DW38-DV38)","v":{"v":1496.5333333333333,"d":"$1,497"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV38,IF((AP38-AV38)>=Main!D$20,0,IF(AP38<=Main!D$20,AV38,Main!D$20-AP38+AV38)))","v":{"v":1496.5333333333333,"d":"$1,497"}},{"$f":"AO38*Main!RecommendContrib","v":{"v":264.8468599504495,"d":"$264.85"}},null,184,"Tide Gate, Misc - Replace/Maintain",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},184,"Tide Gate, Misc - Replace/Maintain",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":5468.100182600004,"d":"$5,468"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},184,"Tide Gate, Misc - Replace/Maintain",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},184,"Tide Gate, Misc - Replace/Maintain",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},184,"Tide Gate, Misc - Replace/Maintain",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":22841.611477947274,"d":"$22,842"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},184,"Tide Gate, Misc - Replace/Maintain",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},7,{"$f":"IF(AND($H38>0,$I38-CR$28>=$H38),$H38,IF(CQ38=999,999,IF(CQ38-1<0,IF($H38=0,999,$H38-1),CQ38-1)))","v":6},5,4,3,2,1,0,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,14,13,12,11,10,9,8,7,{"v":1496.5333333333333,"d":"1496.5"},{"v":1851.96,"d":"1852.0"},{"v":2263.506666666667,"d":"2263.5"},{"v":2738.8430666666673,"d":"2738.8"},{"v":3286.611680000001,"d":"3286.6"},{"v":3916.5455853333347,"d":"3916.5"},{"v":4639.600154933335,"d":"4639.6"},{"v":5468.100182600004,"d":"5468.1"},{"v":400.99401339066685,"d":"401.0"},{"v":882.1868294594673,"d":"882.2"},{"v":1455.608268608121,"d":"1455.6"},{"v":2134.892127291911,"d":"2134.9"},{"v":2935.476675026378,"d":"2935.5"},{"v":3874.829211034819,"d":"3874.8"},{"v":4972.697487494685,"d":"4972.7"},{"v":6251.391127136175,"d":"6251.4"},{"v":7736.096519831017,"d":"7736.1"},{"v":9455.229079793466,"d":"9455.2"},{"v":11440.827186550096,"d":"11440.8"},{"v":13728.992623860115,"d":"13729.0"},{"v":16360.38287676664,"d":"16360.4"},{"v":19380.761254015863,"d":"19380.8"},{"v":22841.611477947274,"d":"22841.6"},{"v":1675.0515083828002,"d":"1675.1"},{"v":3685.11331844216,"d":"3685.1"},{"v":6080.436975429565,"d":"6080.4"},{"v":8917.974230630029,"d":"8918.0"},{"v":12262.21456711629,"d":"12262.2"},{"v":16186.123228593504,"d":"16186.1"},{"v":20772.191476695,"d":"20772.2"},{"v":26113.61214213086,"d":"26113.6"},{"$nulls":3},7,{"v":3416,"d":"$3,416"}]
[false,null,9,null,200,"Entry Sign/Monument - Replace","(1), wood",20,0,{"v":3050,"d":"$3,050"},{"v":4270,"d":"$4,270"},null,{"v":3660,"d":"$3,660"},200,"Entry Sign/Monument - Replace",20,0,{"v":3660,"d":"$3,660"},200,"Entry Sign/Monument - Replace","(1), wood",20,0,{"v":3050,"d":"$3,050"},{"v":4270,"d":"$4,270"},200,"Entry Sign/Monument - Replace",{"v":3660,"d":"$3,660"},"X",20,"/",20,"=",{"$f":"DV39+(1-Main!$D$61)*(DW39-DV39)","v":{"v":3660,"d":"$3,660"}},null,200,"Entry Sign/Monument - Replace",20,{"v":3660,"d":"$3,660"},{"v":183,"d":"$183"},{"v":0.00417885999220555,"d":"0.4%"},{"$f":"SUM(AV$31:AV39)","v":{"v":258774.19999999998,"d":"$258,774"}},200,"Entry Sign/Monument - Replace",20,0,{"v":3660,"d":"$3,660"},{"$f":"DV39+(1-Main!$D$61)*(DW39-DV39)","v":{"v":3660,"d":"$3,660"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV39,IF((AP39-AV39)>=Main!D$20,0,IF(AP39<=Main!D$20,AV39,Main!D$20-AP39+AV39)))","v":{"v":3660,"d":"$3,660"}},{"$f":"AO39*Main!RecommendContrib","v":{"v":259.0893195167441,"d":"$259.09"}},null,200,"Entry Sign/Monument - Replace",{"v":3660,"d":"$3,660"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},200,"Entry Sign/Monument - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},200,"Entry Sign/Monument - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},200,"Entry Sign/Monument - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},200,"Entry Sign/Monument - Replace",{"v":24622.64981453173,"d":"$24,623"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},200,"Entry Sign/Monument - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},0,{"$f":"IF(AND($H39>0,$I39-CR$28>=$H39),$H39,IF(CQ39=999,999,IF(CQ39-1<0,IF($H39=0,999,$H39-1),CQ39-1)))","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,19,18,17,16,15,14,13,12,11,10,{"v":3660,"d":"3660.0"},201.3,{"v":442.86,"d":"442.9"},{"v":730.7190000000003,"d":"730.7"},{"v":1071.7212000000004,"d":"1071.7"},{"v":1473.6166500000006,"d":"1473.6"},{"v":1945.1739780000012,"d":"1945.2"},{"v":2496.3066051000014,"d":"2496.3"},{"v":3138.2140178400014,"d":"3138.2"},{"v":3883.5398470770024,"d":"3883.5"},{"v":4746.548701983003,"d":"4746.5"},{"v":5743.323929399436,"d":"5743.3"},{"v":6891.988715279322,"d":"6892.0"},{"v":8212.953219041192,"d":"8213.0"},{"v":9729.190736402645,"d":"9729.2"},{"v":11466.546225045973,"d":"11466.5"},{"v":13454.080904053943,"d":"13454.1"},{"v":15724.457056613048,"d":"15724.5"},{"v":18314.36763064343,"d":"18314.4"},{"v":21265.01574891377,"d":"21265.0"},{"v":24622.64981453173,"d":"24622.6"},{"v":1354.2457397992453,"d":"1354.2"},{"v":2979.3406275583397,"d":"2979.3"},{"v":4915.912035471261,"d":"4915.9"},{"v":7210.004318691182,"d":"7210.0"},{"v":9913.755938200378,"d":"9913.8"},{"v":13086.157838424499,"d":"13086.2"},{"v":16793.902559311442,"d":"16793.9"},{"v":21112.334645991526,"d":"21112.3"},{"v":26126.514124414516,"d":"26126.5"},{"v":31932.406152062194,"d":"31932.4"},{"$nulls":3},0,{"v":4270,"d":"$4,270"}]
[false,null,10,null,220,"Basketball Court/Eqp - Replace","60' x 20', misc",15,13,{"v":4880,"d":"$4,880"},{"v":7320,"d":"$7,320"},null,{"v":6100,"d":"$6,100"},220,"Basketball Court/Eqp - Replace",15,13,{"v":6100,"d":"$6,100"},220,"Basketball Court/Eqp - Replace","60' x 20', misc",15,13,{"v":4880,"d":"$4,880"},{"v":7320,"d":"$7,320"},220,"Basketball Court/Eqp - Replace",{"v":6100,"d":"$6,100"},"X",2,"/",15,"=",{"$f":"DV40+(1-Main!$D$61)*(DW40-DV40)","v":{"v":813.3333333333334,"d":"$813"}},null,220,"Basketball Court/Eqp - Replace",15,{"v":6100,"d":"$6,100"},{"v":406.6666666666667,"d":"$407"},{"v":0.009286355538234557,"d":"0.9%"},{"$f":"SUM(AV$31:AV40)","v":{"v":259587.53333333333,"d":"$259,588"}},220,"Basketball Court/Eqp - Replace",15,13,{"v":6100,"d":"$6,100"},{"$f":"DV40+(1-Main!$D$61)*(DW40-DV40)","v":{"v":813.3333333333334,"d":"$813"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV40,IF((AP40-AV40)>=Main!D$20,0,IF(AP40<=Main!D$20,AV40,Main!D$20-AP40+AV40)))","v":{"v":813.3333333333334,"d":"$813"}},{"$f":"AO40*Main!RecommendContrib","v":{"v":575.7540433705426,"d":"$575.75"}},null,220,"Basketball Court/Eqp - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},220,"Basketball Court/Eqp - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},220,"Basketball Court/Eqp - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":21058.854407797928,"d":"$21,059"},{"v":0,"d":"$0"},220,"Basketball Court/Eqp - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},220,"Basketball Court/Eqp - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},220,"Basketball Court/Eqp - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":87968.0610249647,"d":"$87,968"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},13,{"$f":"IF(AND($H40>0,$I40-CR$28>=$H40),$H40,IF(CQ40=999,999,IF(CQ40-1<0,IF($H40=0,999,$H40-1),CQ40-1)))","v":12},11,10,9,8,7,6,5,4,3,2,1,0,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,14,13,{"v":813.3333333333334,"d":"813.3"},{"v":1342.0000000000002,"d":"1342.0"},{"v":1968.2666666666669,"d":"1968.3"},{"v":2706.3666666666677,"d":"2706.4"},{"v":3572.404000000001,"d":"3572.4"},{"v":4584.585133333335,"d":"4584.6"},{"v":5763.478453333336,"d":"5763.5"},{"v":7132.304586000004,"d":"7132.3"},{"v":8717.26116066667,"d":"8717.3"},{"v":10547.886004406671,"d":"10547.9"},{"v":12657.46320528801,"d":"12657.5"},{"v":15083.476986301546,"d":"15083.5"},{"v":17868.118891464906,"d":"17868.1"},{"v":21058.854407797928,"d":"21058.9"},{"v":1544.3159899051818,"d":"1544.3"},{"v":3397.4951777914,"d":"3397.5"},{"v":5605.86704335581,"d":"5605.9"},{"v":8221.938330255189,"d":"8221.9"},{"v":11305.165204100884,"d":"11305.2"},{"v":14922.81806941317,"d":"14922.8"},{"v":19150.949855746898,"d":"19150.9"},{"v":24075.47981865325,"d":"24075.5"},{"v":29793.4062755834,"d":"29793.4"},{"v":36414.16322571305,"d":"36414.2"},{"v":44061.13750311278,"d":"44061.1"},{"v":52873.36500373536,"d":"52873.4"},{"v":63007.42662945129,"d":"63007.4"},{"v":74639.56693027308,"d":"74639.6"},{"v":87968.0610249647,"d":"87968.1"},{"v":6450.991141830745,"d":"6451.0"},{"v":14192.180512027642,"d":"14192.2"},{"$nulls":3},13,{"v":7320,"d":"$7,320"}]
[false,null,11,null,230,"Play Equipment - Replace","(4) Large Pieces, misc",20,2,{"v":24400,"d":"$24,400"},{"v":36600,"d":"$36,600"},null,{"v":30500,"d":"$30,500"},230,"Play Equipment - Replace",20,2,{"v":30500,"d":"$30,500"},230,"Play Equipment - Replace","(4) Large Pieces, misc",20,2,{"v":24400,"d":"$24,400"},{"v":36600,"d":"$36,600"},230,"Play Equipment - Replace",{"v":30500,"d":"$30,500"},"X",18,"/",20,"=",{"$f":"DV41+(1-Main!$D$61)*(DW41-DV41)","v":{"v":27450,"d":"$27,450"}},null,230,"Play Equipment - Replace",20,{"v":30500,"d":"$30,500"},{"v":1525,"d":"$1,525"},{"v":0.03482383326837959,"d":"3.5%"},{"$f":"SUM(AV$31:AV41)","v":{"v":287037.5333333333,"d":"$287,038"}},230,"Play Equipment - Replace",20,2,{"v":30500,"d":"$30,500"},{"$f":"DV41+(1-Main!$D$61)*(DW41-DV41)","v":{"v":27450,"d":"$27,450"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV41,IF((AP41-AV41)>=Main!D$20,0,IF(AP41<=Main!D$20,AV41,Main!D$20-AP41+AV41)))","v":{"v":27450,"d":"$27,450"}},{"$f":"AO41*Main!RecommendContrib","v":{"v":2159.0776626395345,"d":"$2,159.08"}},null,230,"Play Equipment - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":36905.00000000001,"d":"$36,905"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},230,"Play Equipment - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},230,"Play Equipment - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},230,"Play Equipment - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},230,"Play Equipment - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":248278.38562986167,"d":"$248,278"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},230,"Play Equipment - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},2,{"$f":"IF(AND($H41>0,$I41-CR$28>=$H41),$H41,IF(CQ41=999,999,IF(CQ41-1<0,IF($H41=0,999,$H41-1),CQ41-1)))","v":1},0,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,19,18,17,16,15,14,13,12,{"v":27450,"d":"27450.0"},31872.5,{"v":36905.00000000001,"d":"36905.0"},{"v":2029.7750000000008,"d":"2029.8"},{"v":4465.505000000001,"d":"4465.5"},{"v":7368.0832500000015,"d":"7368.1"},{"v":10806.522100000006,"d":"10806.5"},{"v":14858.96788750001,"d":"14859.0"},{"v":19613.83761150001,"d":"19613.8"},{"v":25171.091601425014,"d":"25171.1"},{"v":31643.65801322002,"d":"31643.7"},{"v":39159.026791359785,"d":"39159.0"},{"v":47861.03274499529,"d":"47861.0"},{"v":57911.8496214443,"d":"57911.8"},{"v":69494.21954573318,"d":"69494.2"},{"v":82813.94495866536,"d":"82813.9"},{"v":98102.67325872666,"d":"98102.7"},{"v":115621.00776921357,"d":"115621.0"},{"v":135661.9824492106,"d":"135662.0"},{"v":158554.9419875149,"d":"158554.9"},{"v":184669.87360898795,"d":"184669.9"},{"v":214422.2421348805,"d":"214422.2"},{"v":248278.38562986167,"d":"248278.4"},{"v":13655.311209642392,"d":"13655.3"},{"v":30041.68466121326,"d":"30041.7"},{"v":49568.77969100189,"d":"49568.8"},{"v":72700.87688013611,"d":"72700.9"},{"v":99963.70571018716,"d":"99963.7"},{"v":131952.09153744706,"d":"131952.1"},{"v":169338.51747305706,"d":"169338.5"},{"v":212882.7076804146,"d":"212882.7"},{"$nulls":3},2,{"v":36600,"d":"$36,600"}]
[false,null,12,null,231,"Play Equipment Area - Bark","Bark",10,0,{"v":1830,"d":"$1,830"},{"v":3050,"d":"$3,050"},null,{"v":2440,"d":"$2,440"},231,"Play Equipment Area - Bark",10,0,{"v":2440,"d":"$2,440"},231,"Play Equipment Area - Bark","Bark",10,0,{"v":1830,"d":"$1,830"},{"v":3050,"d":"$3,050"},231,"Play Equipment Area - Bark",{"v":2440,"d":"$2,440"},"X",10,"/",10,"=",{"$f":"DV42+(1-Main!$D$61)*(DW42-DV42)","v":{"v":2440,"d":"$2,440"}},null,231,"Play Equipment Area - Bark",10,{"v":2440,"d":"$2,440"},{"v":244,"d":"$244"},{"v":0.005571813322940734,"d":"0.6%"},{"$f":"SUM(AV$31:AV42)","v":{"v":289477.5333333333,"d":"$289,478"}},231,"Play Equipment Area - Bark",10,0,{"v":2440,"d":"$2,440"},{"$f":"DV42+(1-Main!$D$61)*(DW42-DV42)","v":{"v":2440,"d":"$2,440"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV42,IF((AP42-AV42)>=Main!D$20,0,IF(AP42<=Main!D$20,AV42,Main!D$20-AP42+AV42)))","v":{"v":2440,"d":"$2,440"}},{"$f":"AO42*Main!RecommendContrib","v":{"v":345.45242602232554,"d":"$345.45"}},null,231,"Play Equipment Area - Bark",{"v":2440,"d":"$2,440"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},231,"Play Equipment Area - Bark",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},231,"Play Equipment Area - Bark",{"v":6328.731602644005,"d":"$6,329"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},231,"Play Equipment Area - Bark",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},231,"Play Equipment Area - Bark",{"v":16415.099876354485,"d":"$16,415"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},231,"Play Equipment Area - Bark",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":42576.54153608293,"d":"$42,577"},0,{"$f":"IF(AND($H42>0,$I42-CR$28>=$H42),$H42,IF(CQ42=999,999,IF(CQ42-1<0,IF($H42=0,999,$H42-1),CQ42-1)))","v":9},8,7,6,5,4,3,2,1,0,9,8,7,6,5,4,3,2,1,0,9,8,7,6,5,4,3,2,1,0,{"v":2440,"d":"2440.0"},268.4,{"v":590.4800000000001,"d":"590.5"},{"v":974.2920000000001,"d":"974.3"},{"v":1428.9616000000003,"d":"1429.0"},{"v":1964.822200000001,"d":"1964.8"},{"v":2593.565304000001,"d":"2593.6"},{"v":3328.408806800002,"d":"3328.4"},{"v":4184.285357120002,"d":"4184.3"},{"v":5178.053129436003,"d":"5178.1"},{"v":6328.731602644005,"d":"6328.7"},{"v":696.1604762908406,"d":"696.2"},{"v":1531.5530478398491,"d":"1531.6"},{"v":2527.0625289357513,"d":"2527.1"},{"v":3706.358375772436,"d":"3706.4"},{"v":5096.2427666871,"d":"5096.2"},{"v":6727.040452026971,"d":"6727.0"},{"v":8633.035246767948,"d":"8633.0"},{"v":10852.958595936849,"d":"10853.0"},{"v":13430.536262471851,"d":"13430.5"},{"v":16415.099876354485,"d":"16415.1"},{"v":1805.6609863989936,"d":"1805.7"},{"v":3972.454170077787,"d":"3972.5"},{"v":6554.549380628348,"d":"6554.5"},{"v":9613.339091588245,"d":"9613.3"},{"v":13218.341250933838,"d":"13218.3"},{"v":17448.210451232666,"d":"17448.2"},{"v":22391.870079081924,"d":"22391.9"},{"v":28149.779527988703,"d":"28149.8"},{"v":34835.35216588602,"d":"34835.4"},{"v":42576.54153608293,"d":"42576.5"},{"$nulls":3},0,{"v":3050,"d":"$3,050"}]
[false,null,13,null,232,"BBQ/Firepit Picnic Tables - Replace","Unknown",20,7,{"v":9760,"d":"$9,760"},{"v":12200,"d":"$12,200"},null,{"v":10980,"d":"$10,980"},232,"BBQ/Firepit Picnic Tables - Replace",20,7,{"v":10980,"d":"$10,980"},232,"BBQ/Firepit Picnic Tables - Replace","Unknown",20,7,{"v":9760,"d":"$9,760"},{"v":12200,"d":"$12,200"},232,"BBQ/Firepit Picnic Tables - Replace",{"v":10980,"d":"$10,980"},"X",13,"/",20,"=",{"$f":"DV43+(1-Main!$D$61)*(DW43-DV43)","v":{"v":7137,"d":"$7,137"}},null,232,"BBQ/Firepit Picnic Tables - Replace",20,{"v":10980,"d":"$10,980"},{"v":549,"d":"$549"},{"v":0.012536579976616651,"d":"1.3%"},{"$f":"SUM(AV$31:AV43)","v":{"v":296614.5333333333,"d":"$296,615"}},232,"BBQ/Firepit Picnic Tables - Replace",20,7,{"v":10980,"d":"$10,980"},{"$f":"DV43+(1-Main!$D$61)*(DW43-DV43)","v":{"v":7137,"d":"$7,137"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV43,IF((AP43-AV43)>=Main!D$20,0,IF(AP43<=Main!D$20,AV43,Main!D$20-AP43+AV43)))","v":{"v":7137,"d":"$7,137"}},{"$f":"AO43*Main!RecommendContrib","v":{"v":777.2679585502324,"d":"$777.27"}},null,232,"BBQ/Firepit Picnic Tables - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},232,"BBQ/Firepit Picnic Tables - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":21396.913758000013,"d":"$21,397"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},232,"BBQ/Firepit Picnic Tables - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},232,"BBQ/Firepit Picnic Tables - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},232,"BBQ/Firepit Picnic Tables - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},232,"BBQ/Firepit Picnic Tables - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":143947.7362226695,"d":"$143,948"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},7,{"$f":"IF(AND($H43>0,$I43-CR$28>=$H43),$H43,IF(CQ43=999,999,IF(CQ43-1<0,IF($H43=0,999,$H43-1),CQ43-1)))","v":6},5,4,3,2,1,0,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,19,18,17,{"v":7137,"d":"7137.0"},{"v":8454.600000000002,"d":"8454.6"},{"v":9964.350000000002,"d":"9964.4"},{"v":11691.504000000004,"d":"11691.5"},{"v":13664.445300000003,"d":"13664.4"},{"v":15915.059820000006,"d":"15915.1"},{"v":18479.152791000008,"d":"18479.2"},{"v":21396.913758000013,"d":"21396.9"},{"v":1176.8302566900006,"d":"1176.8"},{"v":2589.0265647180013,"d":"2589.0"},{"v":4271.893831784703,"d":"4271.9"},{"v":6265.444286617565,"d":"6265.4"},{"v":8614.985894099153,"d":"8615.0"},{"v":11371.781380210881,"d":"11371.8"},{"v":14593.786104603967,"d":"14593.8"},{"v":18346.473960073556,"d":"18346.5"},{"v":22703.761525591028,"d":"22703.8"},{"v":27749.04186461126,"d":"27749.0"},{"v":33576.34065617963,"d":"33576.3"},{"v":40291.608787415564,"d":"40291.6"},{"v":48014.16713833688,"d":"48014.2"},{"v":56878.32107156831,"d":"56878.3"},{"v":67035.16412006265,"d":"67035.2"},{"v":78654.59256754018,"d":"78654.6"},{"v":91927.55506331258,"d":"91927.6"},{"v":107068.56413256409,"d":"107068.6"},{"v":124318.49946503274,"d":"124318.5"},{"v":143947.7362226695,"d":"143947.7"},{"v":7917.125492246823,"d":"7917.1"},{"v":17417.67608294301,"d":"17417.7"},{"v":28739.165536855977,"d":"28739.2"},{"$nulls":3},7,{"v":12200,"d":"$12,200"}]
[false,null,14,null,233,"Septic Systems - Replacement","Unknown",50,17,{"v":109800,"d":"$109,800"},{"v":134200,"d":"$134,200"},null,{"v":122000,"d":"$122,000"},233,"Septic Systems - Replacement",50,17,{"v":122000,"d":"$122,000"},233,"Septic Systems - Replacement","Unknown",50,17,{"v":109800,"d":"$109,800"},{"v":134200,"d":"$134,200"},233,"Septic Systems - Replacement",{"v":122000,"d":"$122,000"},"X",33,"/",50,"=",{"$f":"DV44+(1-Main!$D$61)*(DW44-DV44)","v":{"v":80520,"d":"$80,520"}},null,233,"Septic Systems - Replacement",50,{"v":122000,"d":"$122,000"},{"v":2440,"d":"$2,440"},{"v":0.05571813322940734,"d":"5.6%"},{"$f":"SUM(AV$31:AV44)","v":{"v":377134.5333333333,"d":"$377,135"}},233,"Septic Systems - Replacement",50,17,{"v":122000,"d":"$122,000"},{"$f":"DV44+(1-Main!$D$61)*(DW44-DV44)","v":{"v":80520,"d":"$80,520"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV44,IF((AP44-AV44)>=Main!D$20,0,IF(AP44<=Main!D$20,AV44,Main!D$20-AP44+AV44)))","v":{"v":80520,"d":"$80,520"}},{"$f":"AO44*Main!RecommendContrib","v":{"v":3454.524260223255,"d":"$3,454.52"}},null,233,"Septic Systems - Replacement",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},233,"Septic Systems - Replacement",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},233,"Septic Systems - Replacement",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},233,"Septic Systems - Replacement",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":616645.3747691391,"d":"$616,645"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},233,"Septic Systems - Replacement",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},233,"Septic Systems - Replacement",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},17,{"$f":"IF(AND($H44>0,$I44-CR$28>=$H44),$H44,IF(CQ44=999,999,IF(CQ44-1<0,IF($H44=0,999,$H44-1),CQ44-1)))","v":16},15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,49,48,47,46,45,44,43,42,41,40,39,38,37,{"v":80520,"d":"80520.0"},{"v":91256,"d":"91256.0"},{"v":103334.00000000001,"d":"103334.0"},{"v":116915.04000000004,"d":"116915.0"},{"v":132178.94800000003,"d":"132178.9"},{"v":149326.48720000003,"d":"149326.5"},{"v":168581.74476000006,"d":"168581.7"},{"v":190194.78896000012,"d":"190194.8"},{"v":214444.6245524001,"d":"214444.6"},{"v":241642.47937368014,"d":"241642.5"},{"v":272135.45891369216,"d":"272135.5"},{"v":306310.60956796986,"d":"306310.6"},{"v":344599.43576396606,"d":"344599.4"},{"v":387482.9211034819,"d":"387482.9"},{"v":435497.10915326123,"d":"435497.1"},{"v":489239.30560196156,"d":"489239.3"},{"v":549374.9702488693,"d":"549375.0"},{"v":616645.3747691391,"d":"616645.4"},{"v":13566.198244921059,"d":"13566.2"},{"v":29845.63613882634,"d":"29845.6"},{"v":49245.299629063455,"d":"49245.3"},{"v":72226.43945595976,"d":"72226.4"},{"v":99311.35425194466,"d":"99311.4"},{"v":131090.98761256697,"d":"131091.0"},{"v":168233.43410279427,"d":"168233.4"},{"v":211493.4600149414,"d":"211493.5"},{"v":261723.15676849,"d":"261723.2"},{"v":319883.8582725989,"d":"319883.9"},{"v":387059.4685098447,"d":"387059.5"},{"v":464471.3622118136,"d":"464471.4"},{"v":553495.039969078,"d":"553495.0"},{"$nulls":3},17,{"v":134200,"d":"$134,200"}]
[false,null,15,null,234,"Bluff - Hydroseed","Hydroseed",5,2,{"v":2440,"d":"$2,440"},{"v":4880,"d":"$4,880"},null,{"v":3660,"d":"$3,660"},234,"Bluff - Hydroseed",5,2,{"v":3660,"d":"$3,660"},234,"Bluff - Hydroseed","Hydroseed",5,2,{"v":2440,"d":"$2,440"},{"v":4880,"d":"$4,880"},234,"Bluff - Hydroseed",{"v":3660,"d":"$3,660"},"X",3,"/",5,"=",{"$f":"DV45+(1-Main!$D$61)*(DW45-DV45)","v":{"v":2196,"d":"$2,196"}},null,234,"Bluff - Hydroseed",5,{"v":3660,"d":"$3,660"},{"v":732,"d":"$732"},{"v":0.0167154399688222,"d":"1.7%"},{"$f":"SUM(AV$31:AV45)","v":{"v":379330.5333333333,"d":"$379,331"}},234,"Bluff - Hydroseed",5,2,{"v":3660,"d":"$3,660"},{"$f":"DV45+(1-Main!$D$61)*(DW45-DV45)","v":{"v":2196,"d":"$2,196"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV45,IF((AP45-AV45)>=Main!D$20,0,IF(AP45<=Main!D$20,AV45,Main!D$20-AP45+AV45)))","v":{"v":2196,"d":"$2,196"}},{"$f":"AO45*Main!RecommendContrib","v":{"v":1036.3572780669765,"d":"$1,036.36"}},null,234,"Bluff - Hydroseed",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":4428.6,"d":"$4,429"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},234,"Bluff - Hydroseed",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":7132.304586000005,"d":"$7,132"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},234,"Bluff - Hydroseed",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":11486.64785879887,"d":"$11,487"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},234,"Bluff - Hydroseed",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":18499.361243074174,"d":"$18,499"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},234,"Bluff - Hydroseed",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":29793.4062755834,"d":"$29,793"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},234,"Bluff - Hydroseed",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":47982.57874088984,"d":"$47,983"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},2,{"$f":"IF(AND($H45>0,$I45-CR$28>=$H45),$H45,IF(CQ45=999,999,IF(CQ45-1<0,IF($H45=0,999,$H45-1),CQ45-1)))","v":1},0,4,3,2,1,0,4,3,2,1,0,4,3,2,1,0,4,3,2,1,0,4,3,2,1,0,4,3,2,{"v":2196,"d":"2196.0"},3220.8,4428.6,{"v":974.2920000000004,"d":"974.3"},{"v":2143.442400000001,"d":"2143.4"},{"v":3536.6799600000013,"d":"3536.7"},{"v":5187.130608000002,"d":"5187.1"},{"v":7132.304586000004,"d":"7132.3"},{"v":1569.1070089200007,"d":"1569.1"},{"v":3452.035419624002,"d":"3452.0"},{"v":5695.858442379604,"d":"5695.9"},{"v":8353.925715490088,"d":"8353.9"},{"v":11486.64785879887,"d":"11486.6"},{"v":2527.0625289357513,"d":"2527.1"},{"v":5559.537563658654,"d":"5559.5"},{"v":9173.23698003678,"d":"9173.2"},{"v":13454.080904053943,"d":"13454.1"},{"v":18499.361243074174,"d":"18499.4"},{"v":4069.8594734763183,"d":"4069.9"},{"v":8953.690841647902,"d":"8953.7"},{"v":14773.589888719038,"d":"14773.6"},{"v":21667.931836787924,"d":"21667.9"},{"v":29793.406275583395,"d":"29793.4"},{"v":6554.549380628348,"d":"6554.5"},{"v":14420.008637382363,"d":"14420.0"},{"v":23793.014251680906,"d":"23793.0"},{"v":34896.42090246533,"d":"34896.4"},{"v":47982.57874088984,"d":"47982.6"},{"v":10556.167322995763,"d":"10556.2"},{"v":23223.56811059068,"d":"23223.6"},{"v":38318.88738247463,"d":"38318.9"},{"$nulls":3},2,{"v":4880,"d":"$4,880"}]
[false,null,16,null,235,"Chain Link Fence - Replace","~100 LF",25,7,{"v":7320,"d":"$7,320"},{"v":9760,"d":"$9,760"},null,{"v":8540,"d":"$8,540"},235,"Chain Link Fence - Replace",25,7,{"v":8540,"d":"$8,540"},235,"Chain Link Fence - Replace","~100 LF",25,7,{"v":7320,"d":"$7,320"},{"v":9760,"d":"$9,760"},235,"Chain Link Fence - Replace",{"v":8540,"d":"$8,540"},"X",18,"/",25,"=",{"$f":"DV46+(1-Main!$D$61)*(DW46-DV46)","v":{"v":6148.8,"d":"$6,149"}},null,235,"Chain Link Fence - Replace",25,{"v":8540,"d":"$8,540"},{"v":341.6,"d":"$342"},{"v":7.800538652117028E-3,"d":"0.8%"},{"$f":"SUM(AV$31:AV46)","v":{"v":385479.3333333333,"d":"$385,479"}},235,"Chain Link Fence - Replace",25,7,{"v":8540,"d":"$8,540"},{"$f":"DV46+(1-Main!$D$61)*(DW46-DV46)","v":{"v":6148.8,"d":"$6,149"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV46,IF((AP46-AV46)>=Main!D$20,0,IF(AP46<=Main!D$20,AV46,Main!D$20-AP46+AV46)))","v":{"v":6148.8,"d":"$6,149"}},{"$f":"AO46*Main!RecommendContrib","v":{"v":483.63339643125573,"d":"$483.63"}},null,235,"Chain Link Fence - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},235,"Chain Link Fence - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":16642.04403400001,"d":"$16,642"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},235,"Chain Link Fence - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},235,"Chain Link Fence - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},235,"Chain Link Fence - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},235,"Chain Link Fence - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},7,{"$f":"IF(AND($H46>0,$I46-CR$28>=$H46),$H46,IF(CQ46=999,999,IF(CQ46-1<0,IF($H46=0,999,$H46-1),CQ46-1)))","v":6},5,4,3,2,1,0,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,6148.8,{"v":7139.44,"d":"7139.4"},{"v":8266.720000000001,"d":"8266.7"},{"v":9548.061600000003,"d":"9548.1"},{"v":11003.004320000005,"d":"11003.0"},{"v":12653.454968000005,"d":"12653.5"},{"v":14523.965702400008,"d":"14524.0"},{"v":16642.04403400001,"d":"16642.0"},{"v":732.2499374960004,"d":"732.2"},{"v":1610.949862491201,"d":"1610.9"},{"v":2658.067273110482,"d":"2658.1"},{"v":3898.4986672287073,"d":"3898.5"},{"v":5360.435667439472,"d":"5360.4"},{"v":7075.775081020103,"d":"7075.8"},{"v":9080.578020642468,"d":"9080.6"},{"v":11415.583797379104,"d":"11415.6"},{"v":14126.78494925664,"d":"14126.8"},{"v":17266.070493535895,"d":"17266.1"},{"v":20891.945297178434,"d":"20891.9"},{"v":25070.334356614127,"d":"25070.3"},{"v":29875.481774965167,"d":"29875.5"},{"v":35390.95533342028,"d":"35391.0"},{"v":41710.768785816756,"d":"41710.8"},{"v":48940.63537535833,"d":"48940.6"},{"v":57199.36759495004,"d":"57199.4"},{"v":66620.43990470654,"d":"66620.4"},{"v":77353.73300046482,"d":"77353.7"},{"v":89567.4803163277,"d":"89567.5"},{"v":103450.43976535849,"d":"103450.4"},{"v":119214.31630103217,"d":"119214.3"},{"v":137096.463746187,"d":"137096.5"},{"$nulls":3},7,{"v":9760,"d":"$9,760"}]
[true,null,17,null,null,"Pool",{"$nulls":6},{"$f":"(J47+K47)/2","v":{"v":0,"d":"$0"}},null,{"$f":"F47","v":"Pool"},{"$nulls":4},{"$f":"F47","v":"Pool"},{"$nulls":6},{"$f":"F47","v":"Pool"},{"$nulls":9},{"$f":"F47","v":"Pool"},{"$nulls":4},{"$f":"SUM(AV$31:AV47)","v":{"v":385479.3333333333,"d":"$385,479"}},null,{"$f":"F47","v":"Pool"},{"$nulls":8},"Pool",{"$nulls":6},"Pool",{"$nulls":6},"Pool",{"$nulls":6},"Pool",{"$nulls":6},"Pool",{"$nulls":6},"Pool",{"$nulls":6},{"$f":"IF(H47=0,I47,IF($I47>$H47,$H47,$I47))","v":0},999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,{"$f":"IF($H47>0,$M47*($H47-CQ47)/$H47,$M47/(CQ47+1))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CR47=999,0,IF($H47>0,DW$28*$M47*($H47-CR47)/$H47,DW$28*$M47/(CR47+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CS47=999,0,IF($H47>0,DX$28*$M47*($H47-CS47)/$H47,DX$28*$M47/(CS47+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CT47=999,0,IF($H47>0,DY$28*$M47*($H47-CT47)/$H47,DY$28*$M47/(CT47+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CU47=999,0,IF($H47>0,DZ$28*$M47*($H47-CU47)/$H47,DZ$28*$M47/(CU47+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CV47=999,0,IF($H47>0,EA$28*$M47*($H47-CV47)/$H47,EA$28*$M47/(CV47+1)))","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$nulls":3},0,{"v":0,"d":"$0"}]
[false,null,18,null,301,"Pool Deck - Resurface","~5,325 SF, concrete",50,46,{"v":109800,"d":"$109,800"},{"v":134200,"d":"$134,200"},null,{"v":122000,"d":"$122,000"},301,"Pool Deck - Resurface",50,46,{"v":122000,"d":"$122,000"},301,"Pool Deck - Resurface","~5,325 SF, concrete",50,46,{"v":109800,"d":"$109,800"},{"v":134200,"d":"$134,200"},301,"Pool Deck - Resurface",{"v":122000,"d":"$122,000"},"X",4,"/",50,"=",{"$f":"DV48+(1-Main!$D$61)*(DW48-DV48)","v":{"v":9760,"d":"$9,760"}},null,301,"Pool Deck - Resurface",50,{"v":122000,"d":"$122,000"},{"v":2440,"d":"$2,440"},{"$f":"AN48/AN$77","v":{"v":0.05571813322940734,"d":"5.6%"}},{"$f":"SUM(AV$31:AV48)","v":{"v":395239.3333333333,"d":"$395,239"}},301,"Pool Deck - Resurface",50,46,{"v":122000,"d":"$122,000"},{"$f":"DV48+(1-Main!$D$61)*(DW48-DV48)","v":{"v":9760,"d":"$9,760"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV48,IF((AP48-AV48)>=Main!D$20,0,IF(AP48<=Main!D$20,AV48,Main!D$20-AP48+AV48)))","v":{"v":9760,"d":"$9,760"}},{"$f":"AO48*Main!RecommendContrib","v":{"v":3454.524260223255,"d":"$3,454.52"}},null,301,"Pool Deck - Resurface",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},301,"Pool Deck - Resurface",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},301,"Pool Deck - Resurface",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},301,"Pool Deck - Resurface",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},301,"Pool Deck - Resurface",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},301,"Pool Deck - Resurface",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},46,{"$f":"IF(AND($H48>0,$I48-CR$28>=$H48),$H48,IF(CQ48=999,999,IF(CQ48-1<0,IF($H48=0,999,$H48-1),CQ48-1)))","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,{"v":9760,"d":"9760.0"},{"v":13420,"d":"13420.0"},{"v":17714.400000000005,"d":"17714.4"},{"v":22733.48000000001,"d":"22733.5"},{"v":28579.232000000007,"d":"28579.2"},{"v":35366.799600000006,"d":"35366.8"},{"v":43226.088400000015,"d":"43226.1"},{"v":52303.566964000034,"d":"52303.6"},{"v":62764.28035680004,"d":"62764.3"},{"v":74794.10075852004,"d":"74794.1"},{"v":88602.24243701604,"d":"88602.2"},{"v":104424.0714436261,"d":"104424.1"},{"v":122524.24382718794,"d":"122524.2"},{"v":143200.20997302592,"d":"143200.2"},{"v":166786.12690975962,"d":"166786.1"},{"v":193657.2251341098,"d":"193657.2"},{"v":224234.68173423238,"d":"224234.7"},{"v":258991.05740303843,"d":"258991.1"},{"v":298456.36138826335,"d":"298456.4"},{"v":343224.81559650286,"d":"343224.8"},{"v":393962.39703250764,"d":"393962.4"},{"v":451415.24659974844,"d":"451415.2"},{"v":516419.0421101123,"d":"516419.0"},{"v":589909.4442565513,"d":"589909.4"},{"v":672933.7364111771,"d":"672933.7"},{"v":766663.7925541626,"d":"766663.8"},{"v":872410.5225616333,"d":"872410.5"},{"v":991639.9606450567,"d":"991640.0"},{"v":1125991.1811195482,"d":"1125991.2"},{"v":1277296.2460824875,"d":"1277296.2"},{"v":1447602.4122268194,"d":"1447602.4"},{"$nulls":3},46,{"v":134200,"d":"$134,200"}]
[false,null,19,null,302,"Pool Furniture - Maintain/Replace","Assorted pieces",20,19,{"v":10980,"d":"$10,980"},{"v":13420,"d":"$13,420"},null,{"v":12200,"d":"$12,200"},302,"Pool Furniture - Maintain/Replace",20,19,{"v":12200,"d":"$12,200"},302,"Pool Furniture - Maintain/Replace","Assorted pieces",20,19,{"v":10980,"d":"$10,980"},{"v":13420,"d":"$13,420"},302,"Pool Furniture - Maintain/Replace",{"v":12200,"d":"$12,200"},"X",1,"/",20,"=",{"$f":"DV49+(1-Main!$D$61)*(DW49-DV49)","v":{"v":610,"d":"$610"}},null,302,"Pool Furniture - Maintain/Replace",20,{"v":12200,"d":"$12,200"},{"v":610,"d":"$610"},{"v":0.013929533307351836,"d":"1.4%"},{"$f":"SUM(AV$31:AV49)","v":{"v":395849.3333333333,"d":"$395,849"}},302,"Pool Furniture - Maintain/Replace",20,19,{"v":12200,"d":"$12,200"},{"$f":"DV49+(1-Main!$D$61)*(DW49-DV49)","v":{"v":610,"d":"$610"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV49,IF((AP49-AV49)>=Main!D$20,0,IF(AP49<=Main!D$20,AV49,Main!D$20-AP49+AV49)))","v":{"v":610,"d":"$610"}},{"$f":"AO49*Main!RecommendContrib","v":{"v":863.6310650558138,"d":"$863.63"}},null,302,"Pool Furniture - Maintain/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},302,"Pool Furniture - Maintain/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},302,"Pool Furniture - Maintain/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},302,"Pool Furniture - Maintain/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":74614.09034706585,"d":"$74,614"},302,"Pool Furniture - Maintain/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},302,"Pool Furniture - Maintain/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},19,{"$f":"IF(AND($H49>0,$I49-CR$28>=$H49),$H49,IF(CQ49=999,999,IF(CQ49-1<0,IF($H49=0,999,$H49-1),CQ49-1)))","v":18},17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,19,18,17,16,15,14,13,12,11,10,9,{"v":610,"d":"610.0"},{"v":1342.0000000000002,"d":"1342.0"},2214.3,{"v":3247.640000000001,"d":"3247.6"},{"v":4465.505000000001,"d":"4465.5"},{"v":5894.466600000002,"d":"5894.5"},{"v":7564.565470000004,"d":"7564.6"},{"v":9509.739448000006,"d":"9509.7"},{"v":11768.302566900005,"d":"11768.3"},{"v":14383.480915100008,"d":"14383.5"},{"v":17404.01190727101,"d":"17404.0"},{"v":20884.814288725218,"d":"20884.8"},{"v":24887.73702739755,"d":"24887.7"},{"v":29482.3961709171,"d":"29482.4"},{"v":34747.10977286659,"d":"34747.1"},{"v":40769.94213349679,"d":"40769.9"},{"v":47649.86986852438,"d":"47649.9"},{"v":55498.08372922252,"d":"55498.1"},{"v":64439.44166337503,"d":"64439.4"},{"v":74614.09034706585,"d":"74614.1"},{"v":4103.774969088621,"d":"4103.8"},{"v":9028.304931994968,"d":"9028.3"},{"v":14896.703137791697,"d":"14896.7"},{"v":21848.497935427826,"d":"21848.5"},{"v":30041.68466121326,"d":"30041.7"},{"v":39655.02375280151,"d":"39655.0"},{"v":50890.61381609527,"d":"50890.6"},{"v":63976.77165451979,"d":"63976.8"},{"v":79171.25492246823,"d":"79171.3"},{"v":96764.86712746117,"d":"96764.9"},{"v":117085.48922422805,"d":"117085.5"},{"$nulls":3},19,{"v":13420,"d":"$13,420"}]
[false,null,20,null,303,"Pool Fence (Newer) - Repair/Replace","~215 Ln. Ft., Wood",15,0,{"v":7930,"d":"$7,930"},{"v":10492,"d":"$10,492"},null,{"v":9211,"d":"$9,211"},303,"Pool Fence (Newer) - Repair/Replace",15,0,{"v":9211,"d":"$9,211"},303,"Pool Fence (Newer) - Repair/Replace","~215 Ln. Ft., Wood",15,0,{"v":7930,"d":"$7,930"},{"v":10492,"d":"$10,492"},303,"Pool Fence (Newer) - Repair/Replace",{"v":9211,"d":"$9,211"},"X",15,"/",15,"=",{"$f":"DV50+(1-Main!$D$61)*(DW50-DV50)","v":{"v":9211,"d":"$9,211"}},null,303,"Pool Fence (Newer) - Repair/Replace",15,{"v":9211,"d":"$9,211"},{"v":614.0666666666667,"d":"$614"},{"v":0.014022396862734182,"d":"1.4%"},{"$f":"SUM(AV$31:AV50)","v":{"v":405060.3333333333,"d":"$405,060"}},303,"Pool Fence (Newer) - Repair/Replace",15,0,{"v":9211,"d":"$9,211"},{"$f":"DV50+(1-Main!$D$61)*(DW50-DV50)","v":{"v":9211,"d":"$9,211"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV50,IF((AP50-AV50)>=Main!D$20,0,IF(AP50<=Main!D$20,AV50,Main!D$20-AP50+AV50)))","v":{"v":9211,"d":"$9,211"}},{"$f":"AO50*Main!RecommendContrib","v":{"v":869.3886054895193,"d":"$869.39"}},null,303,"Pool Fence (Newer) - Repair/Replace",{"v":9211,"d":"$9,211"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},303,"Pool Fence (Newer) - Repair/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},303,"Pool Fence (Newer) - Repair/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},303,"Pool Fence (Newer) - Repair/Replace",{"v":38476.6328884876,"d":"$38,477"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},303,"Pool Fence (Newer) - Repair/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},303,"Pool Fence (Newer) - Repair/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":160726.44429871303,"d":"$160,726"},0,{"$f":"IF(AND($H50>0,$I50-CR$28>=$H50),$H50,IF(CQ50=999,999,IF(CQ50-1<0,IF($H50=0,999,$H50-1),CQ50-1)))","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,{"v":9211,"d":"9211.0"},{"v":675.4733333333334,"d":"675.5"},{"v":1486.0413333333336,"d":"1486.0"},{"v":2451.968200000001,"d":"2452.0"},{"v":3596.2200266666678,"d":"3596.2"},{"v":4944.802536666669,"d":"4944.8"},{"v":6527.139348400003,"d":"6527.1"},{"v":8376.495497113337,"d":"8376.5"},{"v":10530.451482085338,"d":"10530.5"},{"v":13031.43370908061,"d":"13031.4"},{"v":15927.307866654077,"d":"15927.3"},{"v":19272.04251865144,"d":"19272.0"},{"v":23126.451022381723,"d":"23126.5"},{"v":27559.020801671555,"d":"27559.0"},{"v":32646.84002659554,"d":"32646.8"},{"v":38476.632888487606,"d":"38476.6"},{"v":2821.6197451557578,"d":"2821.6"},{"v":6207.563439342667,"d":"6207.6"},{"v":10242.479674915401,"d":"10242.5"},{"v":15022.303523209259,"d":"15022.3"},{"v":20655.667344412726,"d":"20655.7"},{"v":27265.4808946248,"d":"27265.5"},{"v":34990.70048143517,"d":"34990.7"},{"v":43988.30917666136,"d":"43988.3"},{"v":54435.53260611843,"d":"54435.5"},{"v":66532.31762970031,"d":"66532.3"},{"v":80504.10433193739,"d":"80504.1"},{"v":96604.92519832488,"d":"96604.9"},{"v":115120.86919467048,"d":"115120.9"},{"v":136373.95273830194,"d":"136374.0"},{"v":160726.44429871303,"d":"160726.4"},{"$nulls":3},0,{"v":10492,"d":"$10,492"}]
[false,null,21,null,304,"Pool Fence (Older) - Repair/Replace","~115 Ln. Ft., Wood",15,11,{"v":4270,"d":"$4,270"},{"v":5612,"d":"$5,612"},null,{"v":4941,"d":"$4,941"},304,"Pool Fence (Older) - Repair/Replace",15,11,{"v":4941,"d":"$4,941"},304,"Pool Fence (Older) - Repair/Replace","~115 Ln. Ft., Wood",15,11,{"v":4270,"d":"$4,270"},{"v":5612,"d":"$5,612"},304,"Pool Fence (Older) - Repair/Replace",{"v":4941,"d":"$4,941"},"X",4,"/",15,"=",{"$f":"DV51+(1-Main!$D$61)*(DW51-DV51)","v":{"v":1317.6,"d":"$1,318"}},null,304,"Pool Fence (Older) - Repair/Replace",15,{"v":4941,"d":"$4,941"},{"v":329.4,"d":"$329"},{"v":0.007521947985969991,"d":"0.8%"},{"$f":"SUM(AV$31:AV51)","v":{"v":406377.9333333333,"d":"$406,378"}},304,"Pool Fence (Older) - Repair/Replace",15,11,{"v":4941,"d":"$4,941"},{"$f":"DV51+(1-Main!$D$61)*(DW51-DV51)","v":{"v":1317.6,"d":"$1,318"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV51,IF((AP51-AV51)>=Main!D$20,0,IF(AP51<=Main!D$20,AV51,Main!D$20-AP51+AV51)))","v":{"v":1317.6,"d":"$1,318"}},{"$f":"AO51*Main!RecommendContrib","v":{"v":466.3607751301394,"d":"$466.36"}},null,304,"Pool Fence (Older) - Repair/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},304,"Pool Fence (Older) - Repair/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},304,"Pool Fence (Older) - Repair/Replace",{"v":0,"d":"$0"},{"v":14097.249644889522,"d":"$14,097"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},304,"Pool Fence (Older) - Repair/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},304,"Pool Fence (Older) - Repair/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},304,"Pool Fence (Older) - Repair/Replace",{"v":0,"d":"$0"},{"v":58887.71027291025,"d":"$58,888"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},11,{"$f":"IF(AND($H51>0,$I51-CR$28>=$H51),$H51,IF(CQ51=999,999,IF(CQ51-1<0,IF($H51=0,999,$H51-1),CQ51-1)))","v":10},9,8,7,6,5,4,3,2,1,0,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,14,13,12,11,1317.6,1811.7,{"v":2391.4440000000004,"d":"2391.4"},{"v":3069.019800000001,"d":"3069.0"},{"v":3858.1963200000014,"d":"3858.2"},{"v":4774.517946000002,"d":"4774.5"},{"v":5835.521934000003,"d":"5835.5"},{"v":7060.981540140004,"d":"7061.0"},{"v":8473.177848168005,"d":"8473.2"},{"v":10097.203602400206,"d":"10097.2"},{"v":11961.302728997169,"d":"11961.3"},{"v":14097.249644889522,"d":"14097.2"},{"v":1033.7983072918983,"d":"1033.8"},{"v":2274.3562760421764,"d":"2274.4"},{"v":3752.6878554695913,"d":"3752.7"},{"v":5503.942188022067,"d":"5503.9"},{"v":7567.920508530342,"d":"7567.9"},{"v":9989.655071260053,"d":"9989.7"},{"v":12820.057341450402,"d":"12820.1"},{"v":16116.643514966223,"d":"16116.6"},{"v":19944.3463497707,"d":"19944.3"},{"v":24376.423316386416,"d":"24376.4"},{"v":29495.472212827568,"d":"29495.5"},{"v":35394.566655393086,"d":"35394.6"},{"v":42178.525264343414,"d":"42178.5"},{"v":49965.3299285299,"d":"49965.3"},{"v":58887.71027291024,"d":"58887.7"},{"v":4318.432086680085,"d":"4318.4"},{"v":9500.550590696188,"d":"9500.6"},{"v":15675.90847464871,"d":"15675.9"},{"v":22991.332429484777,"d":"22991.3"},{"$nulls":3},11,{"v":5612,"d":"$5,612"}]
[false,null,22,null,305,"Pool - Resurface","~2,220 Sq Ft, plaster",20,16,{"v":30500,"d":"$30,500"},{"v":42700,"d":"$42,700"},null,{"v":36600,"d":"$36,600"},305,"Pool - Resurface",20,16,{"v":36600,"d":"$36,600"},305,"Pool - Resurface","~2,220 Sq Ft, plaster",20,16,{"v":30500,"d":"$30,500"},{"v":42700,"d":"$42,700"},305,"Pool - Resurface",{"v":36600,"d":"$36,600"},"X",4,"/",20,"=",{"$f":"DV52+(1-Main!$D$61)*(DW52-DV52)","v":{"v":7320,"d":"$7,320"}},null,305,"Pool - Resurface",20,{"v":36600,"d":"$36,600"},{"v":1830,"d":"$1,830"},{"v":0.041788599922055504,"d":"4.2%"},{"$f":"SUM(AV$31:AV52)","v":{"v":413697.9333333333,"d":"$413,698"}},305,"Pool - Resurface",20,16,{"v":36600,"d":"$36,600"},{"$f":"DV52+(1-Main!$D$61)*(DW52-DV52)","v":{"v":7320,"d":"$7,320"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV52,IF((AP52-AV52)>=Main!D$20,0,IF(AP52<=Main!D$20,AV52,Main!D$20-AP52+AV52)))","v":{"v":7320,"d":"$7,320"}},{"$f":"AO52*Main!RecommendContrib","v":{"v":2590.8931951674413,"d":"$2,590.89"}},null,305,"Pool - Resurface",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},305,"Pool - Resurface",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},305,"Pool - Resurface",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},305,"Pool - Resurface",{"v":0,"d":"$0"},{"v":168176.0113006743,"d":"$168,176"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},305,"Pool - Resurface",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},305,"Pool - Resurface",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},16,{"$f":"IF(AND($H52>0,$I52-CR$28>=$H52),$H52,IF(CQ52=999,999,IF(CQ52-1<0,IF($H52=0,999,$H52-1),CQ52-1)))","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,19,18,17,16,15,14,13,12,11,10,9,8,7,6,{"v":7320,"d":"7320.0"},{"v":10065,"d":"10065.0"},{"v":13285.800000000003,"d":"13285.8"},{"v":17050.110000000004,"d":"17050.1"},{"v":21434.424000000006,"d":"21434.4"},{"v":26525.09970000001,"d":"26525.1"},{"v":32419.566300000017,"d":"32419.6"},{"v":39227.67522300002,"d":"39227.7"},{"v":47073.21026760002,"d":"47073.2"},{"v":56095.57556889004,"d":"56095.6"},{"v":66451.68182776205,"d":"66451.7"},{"v":78318.05358271956,"d":"78318.1"},{"v":91893.18287039096,"d":"91893.2"},{"v":107400.15747976943,"d":"107400.2"},{"v":125089.59518231971,"d":"125089.6"},{"v":145242.91885058233,"d":"145242.9"},{"v":168176.0113006743,"d":"168176.0"},{"v":9249.680621537085,"d":"9249.7"},{"v":20349.29736738159,"d":"20349.3"},{"v":33576.34065617963,"d":"33576.3"},{"v":49245.299629063455,"d":"49245.3"},{"v":67712.28698996226,"d":"67712.3"},{"v":89380.2188267502,"d":"89380.2"},{"v":114704.61416099612,"d":"114704.6"},{"v":144200.08637382364,"d":"144200.1"},{"v":178447.6068876068,"d":"178447.6"},{"v":218102.63064040832,"d":"218102.6"},{"v":263904.1830748941,"d":"263904.2"},{"v":316685.019689873,"d":"316685.0"},{"v":377382.9817970986,"d":"377383.0"},{"v":447053.6861288707,"d":"447053.7"},{"$nulls":3},16,{"v":42700,"d":"$42,700"}]
[false,null,23,null,306,"Pool - Tile/Coping","~215 perimeter, depth,etc",15,11,{"v":8540,"d":"$8,540"},{"v":10980,"d":"$10,980"},null,{"v":9760,"d":"$9,760"},306,"Pool - Tile/Coping",15,11,{"v":9760,"d":"$9,760"},306,"Pool - Tile/Coping","~215 perimeter, depth,etc",15,11,{"v":8540,"d":"$8,540"},{"v":10980,"d":"$10,980"},306,"Pool - Tile/Coping",{"v":9760,"d":"$9,760"},"X",4,"/",15,"=",{"$f":"DV53+(1-Main!$D$61)*(DW53-DV53)","v":{"v":2602.6666666666665,"d":"$2,603"}},null,306,"Pool - Tile/Coping",15,{"v":9760,"d":"$9,760"},{"v":650.6666666666666,"d":"$651"},{"v":0.01485816886117529,"d":"1.5%"},{"$f":"SUM(AV$31:AV53)","v":{"v":416300.6,"d":"$416,301"}},306,"Pool - Tile/Coping",15,11,{"v":9760,"d":"$9,760"},{"$f":"DV53+(1-Main!$D$61)*(DW53-DV53)","v":{"v":2602.6666666666665,"d":"$2,603"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV53,IF((AP53-AV53)>=Main!D$20,0,IF(AP53<=Main!D$20,AV53,Main!D$20-AP53+AV53)))","v":{"v":2602.6666666666665,"d":"$2,603"}},{"$f":"AO53*Main!RecommendContrib","v":{"v":921.206469392868,"d":"$921.21"}},null,306,"Pool - Tile/Coping",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},306,"Pool - Tile/Coping",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},306,"Pool - Tile/Coping",{"v":0,"d":"$0"},{"v":27846.419051633624,"d":"$27,846"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},306,"Pool - Tile/Coping",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},306,"Pool - Tile/Coping",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},306,"Pool - Tile/Coping",{"v":0,"d":"$0"},{"v":116321.40300821778,"d":"$116,321"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},11,{"$f":"IF(AND($H53>0,$I53-CR$28>=$H53),$H53,IF(CQ53=999,999,IF(CQ53-1<0,IF($H53=0,999,$H53-1),CQ53-1)))","v":10},9,8,7,6,5,4,3,2,1,0,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,14,13,12,11,{"v":2602.6666666666665,"d":"2602.7"},{"v":3578.6666666666665,"d":"3578.7"},{"v":4723.84,"d":"4723.8"},{"v":6062.261333333335,"d":"6062.3"},{"v":7621.128533333335,"d":"7621.1"},{"v":9431.146560000003,"d":"9431.1"},{"v":11526.95690666667,"d":"11527.0"},{"v":13947.617857066676,"d":"13947.6"},{"v":16737.14142848001,"d":"16737.1"},{"v":19945.093535605345,"d":"19945.1"},{"v":23627.264649870955,"d":"23627.3"},{"v":27846.419051633624,"d":"27846.4"},{"v":2042.0707304531322,"d":"2042.1"},{"v":4492.555606996891,"d":"4492.6"},{"v":7412.716751544872,"d":"7412.7"},{"v":10871.98456893248,"d":"10872.0"},{"v":14948.97878228216,"d":"14949.0"},{"v":19732.651992612453,"d":"19732.7"},{"v":25323.57005718598,"d":"25323.6"},{"v":31835.345214748097,"d":"31835.3"},{"v":39396.239703250765,"d":"39396.2"},{"v":48150.95963730649,"d":"48151.0"},{"v":58262.66116114087,"d":"58262.7"},{"v":69915.19339336905,"d":"69915.2"},{"v":83315.60546043144,"d":"83315.6"},{"v":98696.94800697266,"d":"98696.9"},{"v":116321.40300821778,"d":"116321.4"},{"v":8530.236220602637,"d":"8530.2"},{"v":18766.519685325802,"d":"18766.5"},{"v":30964.75748078757,"d":"30964.8"},{"v":45414.97763848845,"d":"45415.0"},{"$nulls":3},11,{"v":10980,"d":"$10,980"}]
[false,null,24,null,307,"Pool Heater - Replace","(1) pool heater",15,11,{"v":36600,"d":"$36,600"},{"v":42700,"d":"$42,700"},null,{"v":39650,"d":"$39,650"},307,"Pool Heater - Replace",15,11,{"v":39650,"d":"$39,650"},307,"Pool Heater - Replace","(1) pool heater",15,11,{"v":36600,"d":"$36,600"},{"v":42700,"d":"$42,700"},307,"Pool Heater - Replace",{"v":39650,"d":"$39,650"},"X",4,"/",15,"=",{"$f":"DV54+(1-Main!$D$61)*(DW54-DV54)","v":{"v":10573.333333333334,"d":"$10,573"}},null,307,"Pool Heater - Replace",15,{"v":39650,"d":"$39,650"},{"v":2643.3333333333335,"d":"$2,643"},{"v":0.060361310998524625,"d":"6.0%"},{"$f":"SUM(AV$31:AV54)","v":{"v":426873.9333333333,"d":"$426,874"}},307,"Pool Heater - Replace",15,11,{"v":39650,"d":"$39,650"},{"$f":"DV54+(1-Main!$D$61)*(DW54-DV54)","v":{"v":10573.333333333334,"d":"$10,573"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV54,IF((AP54-AV54)>=Main!D$20,0,IF(AP54<=Main!D$20,AV54,Main!D$20-AP54+AV54)))","v":{"v":10573.333333333334,"d":"$10,573"}},{"$f":"AO54*Main!RecommendContrib","v":{"v":3742.401281908527,"d":"$3,742.40"}},null,307,"Pool Heater - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},307,"Pool Heater - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},307,"Pool Heater - Replace",{"v":0,"d":"$0"},{"v":113126.0773972616,"d":"$113,126"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},307,"Pool Heater - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},307,"Pool Heater - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},307,"Pool Heater - Replace",{"v":0,"d":"$0"},{"v":472555.6997208847,"d":"$472,556"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},11,{"$f":"IF(AND($H54>0,$I54-CR$28>=$H54),$H54,IF(CQ54=999,999,IF(CQ54-1<0,IF($H54=0,999,$H54-1),CQ54-1)))","v":10},9,8,7,6,5,4,3,2,1,0,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,14,13,12,11,{"v":10573.333333333334,"d":"10573.3"},{"v":14538.333333333334,"d":"14538.3"},{"v":19190.600000000002,"d":"19190.6"},{"v":24627.936666666672,"d":"24627.9"},{"v":30960.834666666677,"d":"30960.8"},{"v":38314.03290000001,"d":"38314.0"},{"v":46828.26243333335,"d":"46828.3"},{"v":56662.197544333365,"d":"56662.2"},{"v":67994.63705320003,"d":"67994.6"},{"v":81026.94248839673,"d":"81026.9"},{"v":95985.76264010073,"d":"95985.8"},{"v":113126.0773972616,"d":"113126.1"},{"v":8295.91234246585,"d":"8295.9"},{"v":18251.007153424867,"d":"18251.0"},{"v":30114.161803151048,"d":"30114.2"},{"v":44167.437311288195,"d":"44167.4"},{"v":60730.22630302127,"d":"60730.2"},{"v":80163.89871998808,"d":"80163.9"},{"v":102877.00335731804,"d":"102877.0"},{"v":129331.08993491414,"d":"129331.1"},{"v":160047.22379445625,"d":"160047.2"},{"v":195613.27352655766,"d":"195613.3"},{"v":236692.06096713478,"d":"236692.1"},{"v":284030.4731605618,"d":"284030.5"},{"v":338469.64718300273,"d":"338469.6"},{"v":400956.3512783264,"d":"400956.4"},{"v":472555.6997208847,"d":"472555.7"},{"v":34654.084646198215,"d":"34654.1"},{"v":76238.98622163608,"d":"76239.0"},{"v":125794.32726569954,"d":"125794.3"},{"v":184498.34665635932,"d":"184498.3"},{"$nulls":3},11,{"v":42700,"d":"$42,700"}]
[false,null,25,null,308,"Pool Filters - Replace","(3) Jandy Cartridge",10,6,{"v":6710,"d":"$6,710"},{"v":7930,"d":"$7,930"},null,{"v":7320,"d":"$7,320"},308,"Pool Filters - Replace",10,6,{"v":7320,"d":"$7,320"},308,"Pool Filters - Replace","(3) Jandy Cartridge",10,6,{"v":6710,"d":"$6,710"},{"v":7930,"d":"$7,930"},308,"Pool Filters - Replace",{"v":7320,"d":"$7,320"},"X",4,"/",10,"=",{"$f":"DV55+(1-Main!$D$61)*(DW55-DV55)","v":{"v":2928,"d":"$2,928"}},null,308,"Pool Filters - Replace",10,{"v":7320,"d":"$7,320"},{"v":732,"d":"$732"},{"v":0.0167154399688222,"d":"1.7%"},{"$f":"SUM(AV$31:AV55)","v":{"v":429801.9333333333,"d":"$429,802"}},308,"Pool Filters - Replace",10,6,{"v":7320,"d":"$7,320"},{"$f":"DV55+(1-Main!$D$61)*(DW55-DV55)","v":{"v":2928,"d":"$2,928"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV55,IF((AP55-AV55)>=Main!D$20,0,IF(AP55<=Main!D$20,AV55,Main!D$20-AP55+AV55)))","v":{"v":2928,"d":"$2,928"}},{"$f":"AO55*Main!RecommendContrib","v":{"v":1036.3572780669765,"d":"$1,036.36"}},null,308,"Pool Filters - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},308,"Pool Filters - Replace",{"v":0,"d":"$0"},{"v":12967.826520000006,"d":"$12,968"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},308,"Pool Filters - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},308,"Pool Filters - Replace",{"v":0,"d":"$0"},{"v":33635.20226013486,"d":"$33,635"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},308,"Pool Filters - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},308,"Pool Filters - Replace",{"v":0,"d":"$0"},{"v":87241.05225616333,"d":"$87,241"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},6,{"$f":"IF(AND($H55>0,$I55-CR$28>=$H55),$H55,IF(CQ55=999,999,IF(CQ55-1<0,IF($H55=0,999,$H55-1),CQ55-1)))","v":5},4,3,2,1,0,9,8,7,6,5,4,3,2,1,0,9,8,7,6,5,4,3,2,1,0,9,8,7,6,{"v":2928,"d":"2928.0"},{"v":4026.000000000001,"d":"4026.0"},{"v":5314.320000000001,"d":"5314.3"},{"v":6820.0440000000035,"d":"6820.0"},{"v":8573.769600000003,"d":"8573.8"},{"v":10610.039880000004,"d":"10610.0"},{"v":12967.826520000006,"d":"12967.8"},{"v":1426.460917200001,"d":"1426.5"},{"v":3138.2140178400014,"d":"3138.2"},{"v":5178.053129436003,"d":"5178.1"},{"v":7594.477923172805,"d":"7594.5"},{"v":10442.407144362609,"d":"10442.4"},{"v":13783.977430558643,"d":"13784.0"},{"v":17689.43770255026,"d":"17689.4"},{"v":22238.150254634616,"d":"22238.2"},{"v":27519.71094011034,"d":"27519.7"},{"v":33635.20226013486,"d":"33635.2"},{"v":3699.872248614835,"d":"3699.9"},{"v":8139.7189469526365,"d":"8139.7"},{"v":13430.536262471855,"d":"13430.5"},{"v":19698.119851625386,"d":"19698.1"},{"v":27084.91479598491,"d":"27084.9"},{"v":35752.087530700075,"d":"35752.1"},{"v":45881.84566439844,"d":"45881.8"},{"v":57680.03454952945,"d":"57680.0"},{"v":71379.04275504273,"d":"71379.0"},{"v":87241.05225616333,"d":"87241.1"},{"v":9596.515748177968,"d":"9596.5"},{"v":21112.334645991526,"d":"21112.3"},{"v":34835.35216588602,"d":"34835.4"},{"v":51091.84984329951,"d":"51091.8"},{"$nulls":3},6,{"v":7930,"d":"$7,930"}]
[false,null,26,null,309,"Pool Pump - Replace","(1) 5 HP",8,4,{"v":11590,"d":"$11,590"},{"v":12810,"d":"$12,810"},null,{"$f":"(J56+K56)/2","v":{"v":12200,"d":"$12,200"}},{"$f":"E56","v":309},{"$f":"F56","v":"Pool Pump - Replace"},{"$f":"H56","v":8},{"$f":"I56","v":4},{"$f":"M56","v":{"v":12200,"d":"$12,200"}},{"$f":"E56","v":309},{"$f":"F56","v":"Pool Pump - Replace"},{"$f":"G56","v":"(1) 5 HP"},{"$f":"H56","v":8},{"$f":"I56","v":4},{"$f":"J56","v":{"v":11590,"d":"$11,590"}},{"$f":"K56","v":{"v":12810,"d":"$12,810"}},{"$f":"E56","v":309},{"$f":"F56","v":"Pool Pump - Replace"},{"$f":"M56","v":{"v":12200,"d":"$12,200"}},"X",{"$f":"IF(H56-I56<0,0,H56-I56)","v":4},"/",{"$f":"H56","v":8},"=",{"$f":"DV56+(1-Main!$D$61)*(DW56-DV56)","v":{"v":6100,"d":"$6,100"}},null,{"$f":"E56","v":309},{"$f":"F56","v":"Pool Pump - Replace"},{"$f":"H56","v":8},{"$f":"M56","v":{"v":12200,"d":"$12,200"}},{"$f":"IF(H56>0,M56/H56,0)","v":{"v":1525,"d":"$1,525"}},{"v":0.03482383326837959,"d":"3.5%"},{"$f":"SUM(AV$31:AV56)","v":{"v":435901.9333333333,"d":"$435,902"}},{"$f":"E56","v":309},{"$f":"F56","v":"Pool Pump - Replace"},{"$f":"H56","v":8},{"$f":"I56","v":4},{"$f":"M56","v":{"v":12200,"d":"$12,200"}},{"$f":"DV56+(1-Main!$D$61)*(DW56-DV56)","v":{"v":6100,"d":"$6,100"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV56,IF((AP56-AV56)>=Main!D$20,0,IF(AP56<=Main!D$20,AV56,Main!D$20-AP56+AV56)))","v":{"v":6100,"d":"$6,100"}},{"$f":"AO56*Main!RecommendContrib","v":{"v":2159.0776626395345,"d":"$2,159.08"}},null,309,"Pool Pump - Replace",{"$f":"IF(CQ56=0,$M56*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR56=0,$M56*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS56=0,$M56*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT56=0,$M56*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU56=0,$M56*BF$3,0)","v":{"v":17862.020000000004,"d":"$17,862"}},309,"Pool Pump - Replace",{"$f":"IF(CV56=0,$M56*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW56=0,$M56*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX56=0,$M56*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY56=0,$M56*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ56=0,$M56*BM$3,0)","v":{"v":0,"d":"$0"}},309,"Pool Pump - Replace",{"$f":"IF(DA56=0,$M56*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB56=0,$M56*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC56=0,$M56*BR$3,0)","v":{"v":38288.82619599623,"d":"$38,289"}},{"$f":"IF(DD56=0,$M56*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE56=0,$M56*BT$3,0)","v":{"v":0,"d":"$0"}},309,"Pool Pump - Replace",{"$f":"IF(DF56=0,$M56*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG56=0,$M56*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH56=0,$M56*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI56=0,$M56*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ56=0,$M56*CA$3,0)","v":{"v":0,"d":"$0"}},309,"Pool Pump - Replace",{"$f":"IF(DK56=0,$M56*CD$3,0)","v":{"v":82075.49938177243,"d":"$82,075"}},{"$f":"IF(DL56=0,$M56*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM56=0,$M56*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN56=0,$M56*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO56=0,$M56*CH$3,0)","v":{"v":0,"d":"$0"}},309,"Pool Pump - Replace",{"$f":"IF(DP56=0,$M56*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ56=0,$M56*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR56=0,$M56*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS56=0,$M56*CN$3,0)","v":{"v":175936.1220499294,"d":"$175,936"}},{"$f":"IF(DT56=0,$M56*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU56=0,$M56*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H56=0,I56,IF($I56>$H56,$H56,$I56))","v":4},{"$f":"IF(AND($H56>0,$I56-CR$28>=$H56),$H56,IF(CQ56=999,999,IF(CQ56-1<0,IF($H56=0,999,$H56-1),CQ56-1)))","v":3},{"$f":"IF(AND($H56>0,$I56-CS$28>=$H56),$H56,IF(CR56=999,999,IF(CR56-1<0,IF($H56=0,999,$H56-1),CR56-1)))","v":2},{"$f":"IF(AND($H56>0,$I56-CT$28>=$H56),$H56,IF(CS56=999,999,IF(CS56-1<0,IF($H56=0,999,$H56-1),CS56-1)))","v":1},{"$f":"IF(AND($H56>0,$I56-CU$28>=$H56),$H56,IF(CT56=999,999,IF(CT56-1<0,IF($H56=0,999,$H56-1),CT56-1)))","v":0},{"$f":"IF(AND($H56>0,$I56-CV$28>=$H56),$H56,IF(CU56=999,999,IF(CU56-1<0,IF($H56=0,999,$H56-1),CU56-1)))","v":7},{"$f":"IF(AND($H56>0,$I56-CW$28>=$H56),$H56,IF(CV56=999,999,IF(CV56-1<0,IF($H56=0,999,$H56-1),CV56-1)))","v":6},{"$f":"IF(AND($H56>0,$I56-CX$28>=$H56),$H56,IF(CW56=999,999,IF(CW56-1<0,IF($H56=0,999,$H56-1),CW56-1)))","v":5},{"$f":"IF(AND($H56>0,$I56-CY$28>=$H56),$H56,IF(CX56=999,999,IF(CX56-1<0,IF($H56=0,999,$H56-1),CX56-1)))","v":4},{"$f":"IF(AND($H56>0,$I56-CZ$28>=$H56),$H56,IF(CY56=999,999,IF(CY56-1<0,IF($H56=0,999,$H56-1),CY56-1)))","v":3},{"$f":"IF(AND($H56>0,$I56-DA$28>=$H56),$H56,IF(CZ56=999,999,IF(CZ56-1<0,IF($H56=0,999,$H56-1),CZ56-1)))","v":2},{"$f":"IF(AND($H56>0,$I56-DB$28>=$H56),$H56,IF(DA56=999,999,IF(DA56-1<0,IF($H56=0,999,$H56-1),DA56-1)))","v":1},{"$f":"IF(AND($H56>0,$I56-DC$28>=$H56),$H56,IF(DB56=999,999,IF(DB56-1<0,IF($H56=0,999,$H56-1),DB56-1)))","v":0},{"$f":"IF(AND($H56>0,$I56-DD$28>=$H56),$H56,IF(DC56=999,999,IF(DC56-1<0,IF($H56=0,999,$H56-1),DC56-1)))","v":7},{"$f":"IF(AND($H56>0,$I56-DE$28>=$H56),$H56,IF(DD56=999,999,IF(DD56-1<0,IF($H56=0,999,$H56-1),DD56-1)))","v":6},{"$f":"IF(AND($H56>0,$I56-DF$28>=$H56),$H56,IF(DE56=999,999,IF(DE56-1<0,IF($H56=0,999,$H56-1),DE56-1)))","v":5},{"$f":"IF(AND($H56>0,$I56-DG$28>=$H56),$H56,IF(DF56=999,999,IF(DF56-1<0,IF($H56=0,999,$H56-1),DF56-1)))","v":4},{"$f":"IF(AND($H56>0,$I56-DH$28>=$H56),$H56,IF(DG56=999,999,IF(DG56-1<0,IF($H56=0,999,$H56-1),DG56-1)))","v":3},{"$f":"IF(AND($H56>0,$I56-DI$28>=$H56),$H56,IF(DH56=999,999,IF(DH56-1<0,IF($H56=0,999,$H56-1),DH56-1)))","v":2},{"$f":"IF(AND($H56>0,$I56-DJ$28>=$H56),$H56,IF(DI56=999,999,IF(DI56-1<0,IF($H56=0,999,$H56-1),DI56-1)))","v":1},{"$f":"IF(AND($H56>0,$I56-DK$28>=$H56),$H56,IF(DJ56=999,999,IF(DJ56-1<0,IF($H56=0,999,$H56-1),DJ56-1)))","v":0},{"$f":"IF(AND($H56>0,$I56-DL$28>=$H56),$H56,IF(DK56=999,999,IF(DK56-1<0,IF($H56=0,999,$H56-1),DK56-1)))","v":7},{"$f":"IF(AND($H56>0,$I56-DM$28>=$H56),$H56,IF(DL56=999,999,IF(DL56-1<0,IF($H56=0,999,$H56-1),DL56-1)))","v":6},{"$f":"IF(AND($H56>0,$I56-DN$28>=$H56),$H56,IF(DM56=999,999,IF(DM56-1<0,IF($H56=0,999,$H56-1),DM56-1)))","v":5},{"$f":"IF(AND($H56>0,$I56-DO$28>=$H56),$H56,IF(DN56=999,999,IF(DN56-1<0,IF($H56=0,999,$H56-1),DN56-1)))","v":4},{"$f":"IF(AND($H56>0,$I56-DP$28>=$H56),$H56,IF(DO56=999,999,IF(DO56-1<0,IF($H56=0,999,$H56-1),DO56-1)))","v":3},{"$f":"IF(AND($H56>0,$I56-DQ$28>=$H56),$H56,IF(DP56=999,999,IF(DP56-1<0,IF($H56=0,999,$H56-1),DP56-1)))","v":2},{"$f":"IF(AND($H56>0,$I56-DR$28>=$H56),$H56,IF(DQ56=999,999,IF(DQ56-1<0,IF($H56=0,999,$H56-1),DQ56-1)))","v":1},{"$f":"IF(AND($H56>0,$I56-DS$28>=$H56),$H56,IF(DR56=999,999,IF(DR56-1<0,IF($H56=0,999,$H56-1),DR56-1)))","v":0},{"$f":"IF(AND($H56>0,$I56-DT$28>=$H56),$H56,IF(DS56=999,999,IF(DS56-1<0,IF($H56=0,999,$H56-1),DS56-1)))","v":7},{"$f":"IF(AND($H56>0,$I56-DU$28>=$H56),$H56,IF(DT56=999,999,IF(DT56-1<0,IF($H56=0,999,$H56-1),DT56-1)))","v":6},{"$f":"IF($H56>0,$M56*($H56-CQ56)/$H56,$M56/(CQ56+1))","v":{"v":6100,"d":"6100.0"}},{"$f":"IF(CR56=999,0,IF($H56>0,DW$28*$M56*($H56-CR56)/$H56,DW$28*$M56/(CR56+1)))","v":{"v":8387.500000000002,"d":"8387.5"}},{"$f":"IF(CS56=999,0,IF($H56>0,DX$28*$M56*($H56-CS56)/$H56,DX$28*$M56/(CS56+1)))","v":{"v":11071.500000000002,"d":"11071.5"}},{"$f":"IF(CT56=999,0,IF($H56>0,DY$28*$M56*($H56-CT56)/$H56,DY$28*$M56/(CT56+1)))","v":{"v":14208.425000000003,"d":"14208.4"}},{"$f":"IF(CU56=999,0,IF($H56>0,DZ$28*$M56*($H56-CU56)/$H56,DZ$28*$M56/(CU56+1)))","v":{"v":17862.020000000004,"d":"17862.0"}},{"$f":"IF(CV56=999,0,IF($H56>0,EA$28*$M56*($H56-CV56)/$H56,EA$28*$M56/(CV56+1)))","v":{"v":2456.0277500000007,"d":"2456.0"}},{"$f":"IF(CW56=999,0,IF($H56>0,EB$28*$M56*($H56-CW56)/$H56,EB$28*$M56/(CW56+1)))","v":{"v":5403.261050000003,"d":"5403.3"}},{"$f":"IF(CX56=999,0,IF($H56>0,EC$28*$M56*($H56-CX56)/$H56,EC$28*$M56/(CX56+1)))","v":{"v":8915.380732500005,"d":"8915.4"}},{"$f":"IF(CY56=999,0,IF($H56>0,ED$28*$M56*($H56-CY56)/$H56,ED$28*$M56/(CY56+1)))","v":{"v":13075.891741000007,"d":"13075.9"}},{"$f":"IF(CZ56=999,0,IF($H56>0,EE$28*$M56*($H56-CZ56)/$H56,EE$28*$M56/(CZ56+1)))","v":{"v":17979.35114387501,"d":"17979.4"}},{"$f":"IF(DA56=999,0,IF($H56>0,EF$28*$M56*($H56-DA56)/$H56,EF$28*$M56/(DA56+1)))","v":{"v":23732.743509915017,"d":"23732.7"}},{"$f":"IF(DB56=999,0,IF($H56>0,EG$28*$M56*($H56-DB56)/$H56,EG$28*$M56/(DB56+1)))","v":{"v":30457.020837724274,"d":"30457.0"}},{"$f":"IF(DC56=999,0,IF($H56>0,EH$28*$M56*($H56-DC56)/$H56,EH$28*$M56/(DC56+1)))","v":{"v":38288.82619599623,"d":"38288.8"}},{"$f":"IF(DD56=999,0,IF($H56>0,EI$28*$M56*($H56-DD56)/$H56,EI$28*$M56/(DD56+1)))","v":{"v":5264.713601949482,"d":"5264.7"}},{"$f":"IF(DE56=999,0,IF($H56>0,EJ$28*$M56*($H56-DE56)/$H56,EJ$28*$M56/(DE56+1)))","v":{"v":11582.369924288863,"d":"11582.4"}},{"$f":"IF(DF56=999,0,IF($H56>0,EK$28*$M56*($H56-DF56)/$H56,EK$28*$M56/(DF56+1)))","v":{"v":19110.910375076623,"d":"19110.9"}},{"$f":"IF(DG56=999,0,IF($H56>0,EL$28*$M56*($H56-DG56)/$H56,EL$28*$M56/(DG56+1)))","v":{"v":28029.335216779047,"d":"28029.3"}},{"$f":"IF(DH56=999,0,IF($H56>0,EM$28*$M56*($H56-DH56)/$H56,EM$28*$M56/(DH56+1)))","v":{"v":38540.335923071194,"d":"38540.3"}},{"$f":"IF(DI56=999,0,IF($H56>0,EN$28*$M56*($H56-DI56)/$H56,EN$28*$M56/(DI56+1)))","v":{"v":50873.243418453974,"d":"50873.2"}},{"$f":"IF(DJ56=999,0,IF($H56>0,EO$28*$M56*($H56-DJ56)/$H56,EO$28*$M56/(DJ56+1)))","v":{"v":65287.329053682624,"d":"65287.3"}},{"$f":"IF(DK56=999,0,IF($H56>0,EP$28*$M56*($H56-DK56)/$H56,EP$28*$M56/(DK56+1)))","v":{"v":82075.49938177243,"d":"82075.5"}},{"$f":"IF(DL56=999,0,IF($H56>0,EQ$28*$M56*($H56-DL56)/$H56,EQ$28*$M56/(DL56+1)))","v":{"v":11285.38116499371,"d":"11285.4"}},{"$f":"IF(DM56=999,0,IF($H56>0,ER$28*$M56*($H56-DM56)/$H56,ER$28*$M56/(DM56+1)))","v":{"v":24827.838562986166,"d":"24827.8"}},{"$f":"IF(DN56=999,0,IF($H56>0,ES$28*$M56*($H56-DN56)/$H56,ES$28*$M56/(DN56+1)))","v":{"v":40965.933628927174,"d":"40965.9"}},{"$f":"IF(DO56=999,0,IF($H56>0,ET$28*$M56*($H56-DO56)/$H56,ET$28*$M56/(DO56+1)))","v":{"v":60083.36932242652,"d":"60083.4"}},{"$f":"IF(DP56=999,0,IF($H56>0,EU$28*$M56*($H56-DP56)/$H56,EU$28*$M56/(DP56+1)))","v":{"v":82614.63281833648,"d":"82614.6"}},{"$f":"IF(DQ56=999,0,IF($H56>0,EV$28*$M56*($H56-DQ56)/$H56,EV$28*$M56/(DQ56+1)))","v":{"v":109051.31532020416,"d":"109051.3"}},{"$f":"IF(DR56=999,0,IF($H56>0,EW$28*$M56*($H56-DR56)/$H56,EW$28*$M56/(DR56+1)))","v":{"v":139949.18799426203,"d":"139949.2"}},{"$f":"IF(DS56=999,0,IF($H56>0,EX$28*$M56*($H56-DS56)/$H56,EX$28*$M56/(DS56+1)))","v":{"v":175936.1220499294,"d":"175936.1"}},{"$f":"IF(DT56=999,0,IF($H56>0,EY$28*$M56*($H56-DT56)/$H56,EY$28*$M56/(DT56+1)))","v":{"v":24191.216781865292,"d":"24191.2"}},{"$f":"IF(DU56=999,0,IF($H56>0,EZ$28*$M56*($H56-DU56)/$H56,EZ$28*$M56/(DU56+1)))","v":{"v":53220.67692010366,"d":"53220.7"}},{"$nulls":3},{"$f":"MAX(0,I56-Years)","v":4},{"$f":"K56*(1+Inflation/100)^Years","v":{"v":12810,"d":"$12,810"}}]
[false,null,27,null,312,"Pool Chlorinator - Replace","(1) Versachlor System",8,4,{"v":3660,"d":"$3,660"},{"v":6100,"d":"$6,100"},null,{"$f":"(J57+K57)/2","v":{"v":4880,"d":"$4,880"}},{"$f":"E57","v":312},{"$f":"F57","v":"Pool Chlorinator - Replace"},{"$f":"H57","v":8},{"$f":"I57","v":4},{"$f":"M57","v":{"v":4880,"d":"$4,880"}},{"$f":"E57","v":312},{"$f":"F57","v":"Pool Chlorinator - Replace"},{"$f":"G57","v":"(1) Versachlor System"},{"$f":"H57","v":8},{"$f":"I57","v":4},{"$f":"J57","v":{"v":3660,"d":"$3,660"}},{"$f":"K57","v":{"v":6100,"d":"$6,100"}},{"$f":"E57","v":312},{"$f":"F57","v":"Pool Chlorinator - Replace"},{"$f":"M57","v":{"v":4880,"d":"$4,880"}},"X",{"$f":"IF(H57-I57<0,0,H57-I57)","v":4},"/",{"$f":"H57","v":8},"=",{"$f":"DV57+(1-Main!$D$61)*(DW57-DV57)","v":{"v":2440,"d":"$2,440"}},null,{"$f":"E57","v":312},{"$f":"F57","v":"Pool Chlorinator - Replace"},{"$f":"H57","v":8},{"$f":"M57","v":{"v":4880,"d":"$4,880"}},{"$f":"IF(H57>0,M57/H57,0)","v":{"v":610,"d":"$610"}},{"v":0.013929533307351836,"d":"1.4%"},{"$f":"SUM(AV$31:AV57)","v":{"v":438341.9333333333,"d":"$438,342"}},{"$f":"E57","v":312},{"$f":"F57","v":"Pool Chlorinator - Replace"},{"$f":"H57","v":8},{"$f":"I57","v":4},{"$f":"M57","v":{"v":4880,"d":"$4,880"}},{"$f":"DV57+(1-Main!$D$61)*(DW57-DV57)","v":{"v":2440,"d":"$2,440"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV57,IF((AP57-AV57)>=Main!D$20,0,IF(AP57<=Main!D$20,AV57,Main!D$20-AP57+AV57)))","v":{"v":2440,"d":"$2,440"}},{"$f":"AO57*Main!RecommendContrib","v":{"v":863.6310650558138,"d":"$863.63"}},null,312,"Pool Chlorinator - Replace",{"$f":"IF(CQ57=0,$M57*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR57=0,$M57*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS57=0,$M57*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT57=0,$M57*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU57=0,$M57*BF$3,0)","v":{"v":7144.808000000002,"d":"$7,145"}},312,"Pool Chlorinator - Replace",{"$f":"IF(CV57=0,$M57*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW57=0,$M57*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX57=0,$M57*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY57=0,$M57*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ57=0,$M57*BM$3,0)","v":{"v":0,"d":"$0"}},312,"Pool Chlorinator - Replace",{"$f":"IF(DA57=0,$M57*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB57=0,$M57*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC57=0,$M57*BR$3,0)","v":{"v":15315.530478398492,"d":"$15,316"}},{"$f":"IF(DD57=0,$M57*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE57=0,$M57*BT$3,0)","v":{"v":0,"d":"$0"}},312,"Pool Chlorinator - Replace",{"$f":"IF(DF57=0,$M57*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG57=0,$M57*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH57=0,$M57*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI57=0,$M57*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ57=0,$M57*CA$3,0)","v":{"v":0,"d":"$0"}},312,"Pool Chlorinator - Replace",{"$f":"IF(DK57=0,$M57*CD$3,0)","v":{"v":32830.19975270897,"d":"$32,830"}},{"$f":"IF(DL57=0,$M57*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM57=0,$M57*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN57=0,$M57*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO57=0,$M57*CH$3,0)","v":{"v":0,"d":"$0"}},312,"Pool Chlorinator - Replace",{"$f":"IF(DP57=0,$M57*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ57=0,$M57*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR57=0,$M57*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS57=0,$M57*CN$3,0)","v":{"v":70374.44881997176,"d":"$70,374"}},{"$f":"IF(DT57=0,$M57*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU57=0,$M57*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H57=0,I57,IF($I57>$H57,$H57,$I57))","v":4},{"$f":"IF(AND($H57>0,$I57-CR$28>=$H57),$H57,IF(CQ57=999,999,IF(CQ57-1<0,IF($H57=0,999,$H57-1),CQ57-1)))","v":3},{"$f":"IF(AND($H57>0,$I57-CS$28>=$H57),$H57,IF(CR57=999,999,IF(CR57-1<0,IF($H57=0,999,$H57-1),CR57-1)))","v":2},{"$f":"IF(AND($H57>0,$I57-CT$28>=$H57),$H57,IF(CS57=999,999,IF(CS57-1<0,IF($H57=0,999,$H57-1),CS57-1)))","v":1},{"$f":"IF(AND($H57>0,$I57-CU$28>=$H57),$H57,IF(CT57=999,999,IF(CT57-1<0,IF($H57=0,999,$H57-1),CT57-1)))","v":0},{"$f":"IF(AND($H57>0,$I57-CV$28>=$H57),$H57,IF(CU57=999,999,IF(CU57-1<0,IF($H57=0,999,$H57-1),CU57-1)))","v":7},{"$f":"IF(AND($H57>0,$I57-CW$28>=$H57),$H57,IF(CV57=999,999,IF(CV57-1<0,IF($H57=0,999,$H57-1),CV57-1)))","v":6},{"$f":"IF(AND($H57>0,$I57-CX$28>=$H57),$H57,IF(CW57=999,999,IF(CW57-1<0,IF($H57=0,999,$H57-1),CW57-1)))","v":5},{"$f":"IF(AND($H57>0,$I57-CY$28>=$H57),$H57,IF(CX57=999,999,IF(CX57-1<0,IF($H57=0,999,$H57-1),CX57-1)))","v":4},{"$f":"IF(AND($H57>0,$I57-CZ$28>=$H57),$H57,IF(CY57=999,999,IF(CY57-1<0,IF($H57=0,999,$H57-1),CY57-1)))","v":3},{"$f":"IF(AND($H57>0,$I57-DA$28>=$H57),$H57,IF(CZ57=999,999,IF(CZ57-1<0,IF($H57=0,999,$H57-1),CZ57-1)))","v":2},{"$f":"IF(AND($H57>0,$I57-DB$28>=$H57),$H57,IF(DA57=999,999,IF(DA57-1<0,IF($H57=0,999,$H57-1),DA57-1)))","v":1},{"$f":"IF(AND($H57>0,$I57-DC$28>=$H57),$H57,IF(DB57=999,999,IF(DB57-1<0,IF($H57=0,999,$H57-1),DB57-1)))","v":0},{"$f":"IF(AND($H57>0,$I57-DD$28>=$H57),$H57,IF(DC57=999,999,IF(DC57-1<0,IF($H57=0,999,$H57-1),DC57-1)))","v":7},{"$f":"IF(AND($H57>0,$I57-DE$28>=$H57),$H57,IF(DD57=999,999,IF(DD57-1<0,IF($H57=0,999,$H57-1),DD57-1)))","v":6},{"$f":"IF(AND($H57>0,$I57-DF$28>=$H57),$H57,IF(DE57=999,999,IF(DE57-1<0,IF($H57=0,999,$H57-1),DE57-1)))","v":5},{"$f":"IF(AND($H57>0,$I57-DG$28>=$H57),$H57,IF(DF57=999,999,IF(DF57-1<0,IF($H57=0,999,$H57-1),DF57-1)))","v":4},{"$f":"IF(AND($H57>0,$I57-DH$28>=$H57),$H57,IF(DG57=999,999,IF(DG57-1<0,IF($H57=0,999,$H57-1),DG57-1)))","v":3},{"$f":"IF(AND($H57>0,$I57-DI$28>=$H57),$H57,IF(DH57=999,999,IF(DH57-1<0,IF($H57=0,999,$H57-1),DH57-1)))","v":2},{"$f":"IF(AND($H57>0,$I57-DJ$28>=$H57),$H57,IF(DI57=999,999,IF(DI57-1<0,IF($H57=0,999,$H57-1),DI57-1)))","v":1},{"$f":"IF(AND($H57>0,$I57-DK$28>=$H57),$H57,IF(DJ57=999,999,IF(DJ57-1<0,IF($H57=0,999,$H57-1),DJ57-1)))","v":0},{"$f":"IF(AND($H57>0,$I57-DL$28>=$H57),$H57,IF(DK57=999,999,IF(DK57-1<0,IF($H57=0,999,$H57-1),DK57-1)))","v":7},{"$f":"IF(AND($H57>0,$I57-DM$28>=$H57),$H57,IF(DL57=999,999,IF(DL57-1<0,IF($H57=0,999,$H57-1),DL57-1)))","v":6},{"$f":"IF(AND($H57>0,$I57-DN$28>=$H57),$H57,IF(DM57=999,999,IF(DM57-1<0,IF($H57=0,999,$H57-1),DM57-1)))","v":5},{"$f":"IF(AND($H57>0,$I57-DO$28>=$H57),$H57,IF(DN57=999,999,IF(DN57-1<0,IF($H57=0,999,$H57-1),DN57-1)))","v":4},{"$f":"IF(AND($H57>0,$I57-DP$28>=$H57),$H57,IF(DO57=999,999,IF(DO57-1<0,IF($H57=0,999,$H57-1),DO57-1)))","v":3},{"$f":"IF(AND($H57>0,$I57-DQ$28>=$H57),$H57,IF(DP57=999,999,IF(DP57-1<0,IF($H57=0,999,$H57-1),DP57-1)))","v":2},{"$f":"IF(AND($H57>0,$I57-DR$28>=$H57),$H57,IF(DQ57=999,999,IF(DQ57-1<0,IF($H57=0,999,$H57-1),DQ57-1)))","v":1},{"$f":"IF(AND($H57>0,$I57-DS$28>=$H57),$H57,IF(DR57=999,999,IF(DR57-1<0,IF($H57=0,999,$H57-1),DR57-1)))","v":0},{"$f":"IF(AND($H57>0,$I57-DT$28>=$H57),$H57,IF(DS57=999,999,IF(DS57-1<0,IF($H57=0,999,$H57-1),DS57-1)))","v":7},{"$f":"IF(AND($H57>0,$I57-DU$28>=$H57),$H57,IF(DT57=999,999,IF(DT57-1<0,IF($H57=0,999,$H57-1),DT57-1)))","v":6},{"$f":"IF($H57>0,$M57*($H57-CQ57)/$H57,$M57/(CQ57+1))","v":{"v":2440,"d":"2440.0"}},{"$f":"IF(CR57=999,0,IF($H57>0,DW$28*$M57*($H57-CR57)/$H57,DW$28*$M57/(CR57+1)))","v":{"v":3355,"d":"3355.0"}},{"$f":"IF(CS57=999,0,IF($H57>0,DX$28*$M57*($H57-CS57)/$H57,DX$28*$M57/(CS57+1)))","v":4428.6},{"$f":"IF(CT57=999,0,IF($H57>0,DY$28*$M57*($H57-CT57)/$H57,DY$28*$M57/(CT57+1)))","v":{"v":5683.370000000002,"d":"5683.4"}},{"$f":"IF(CU57=999,0,IF($H57>0,DZ$28*$M57*($H57-CU57)/$H57,DZ$28*$M57/(CU57+1)))","v":{"v":7144.808000000002,"d":"7144.8"}},{"$f":"IF(CV57=999,0,IF($H57>0,EA$28*$M57*($H57-CV57)/$H57,EA$28*$M57/(CV57+1)))","v":{"v":982.4111000000004,"d":"982.4"}},{"$f":"IF(CW57=999,0,IF($H57>0,EB$28*$M57*($H57-CW57)/$H57,EB$28*$M57/(CW57+1)))","v":{"v":2161.304420000001,"d":"2161.3"}},{"$f":"IF(CX57=999,0,IF($H57>0,EC$28*$M57*($H57-CX57)/$H57,EC$28*$M57/(CX57+1)))","v":{"v":3566.152293000002,"d":"3566.2"}},{"$f":"IF(CY57=999,0,IF($H57>0,ED$28*$M57*($H57-CY57)/$H57,ED$28*$M57/(CY57+1)))","v":{"v":5230.356696400003,"d":"5230.4"}},{"$f":"IF(CZ57=999,0,IF($H57>0,EE$28*$M57*($H57-CZ57)/$H57,EE$28*$M57/(CZ57+1)))","v":{"v":7191.740457550004,"d":"7191.7"}},{"$f":"IF(DA57=999,0,IF($H57>0,EF$28*$M57*($H57-DA57)/$H57,EF$28*$M57/(DA57+1)))","v":{"v":9493.097403966007,"d":"9493.1"}},{"$f":"IF(DB57=999,0,IF($H57>0,EG$28*$M57*($H57-DB57)/$H57,EG$28*$M57/(DB57+1)))","v":{"v":12182.80833508971,"d":"12182.8"}},{"$f":"IF(DC57=999,0,IF($H57>0,EH$28*$M57*($H57-DC57)/$H57,EH$28*$M57/(DC57+1)))","v":{"v":15315.530478398492,"d":"15315.5"}},{"$f":"IF(DD57=999,0,IF($H57>0,EI$28*$M57*($H57-DD57)/$H57,EI$28*$M57/(DD57+1)))","v":{"v":2105.8854407797926,"d":"2105.9"}},{"$f":"IF(DE57=999,0,IF($H57>0,EJ$28*$M57*($H57-DE57)/$H57,EJ$28*$M57/(DE57+1)))","v":{"v":4632.947969715545,"d":"4632.9"}},{"$f":"IF(DF57=999,0,IF($H57>0,EK$28*$M57*($H57-DF57)/$H57,EK$28*$M57/(DF57+1)))","v":{"v":7644.364150030649,"d":"7644.4"}},{"$f":"IF(DG57=999,0,IF($H57>0,EL$28*$M57*($H57-DG57)/$H57,EL$28*$M57/(DG57+1)))","v":{"v":11211.73408671162,"d":"11211.7"}},{"$f":"IF(DH57=999,0,IF($H57>0,EM$28*$M57*($H57-DH57)/$H57,EM$28*$M57/(DH57+1)))","v":{"v":15416.134369228477,"d":"15416.1"}},{"$f":"IF(DI57=999,0,IF($H57>0,EN$28*$M57*($H57-DI57)/$H57,EN$28*$M57/(DI57+1)))","v":{"v":20349.29736738159,"d":"20349.3"}},{"$f":"IF(DJ57=999,0,IF($H57>0,EO$28*$M57*($H57-DJ57)/$H57,EO$28*$M57/(DJ57+1)))","v":{"v":26114.931621473046,"d":"26114.9"}},{"$f":"IF(DK57=999,0,IF($H57>0,EP$28*$M57*($H57-DK57)/$H57,EP$28*$M57/(DK57+1)))","v":{"v":32830.19975270897,"d":"32830.2"}},{"$f":"IF(DL57=999,0,IF($H57>0,EQ$28*$M57*($H57-DL57)/$H57,EQ$28*$M57/(DL57+1)))","v":{"v":4514.152465997484,"d":"4514.2"}},{"$f":"IF(DM57=999,0,IF($H57>0,ER$28*$M57*($H57-DM57)/$H57,ER$28*$M57/(DM57+1)))","v":{"v":9931.135425194467,"d":"9931.1"}},{"$f":"IF(DN57=999,0,IF($H57>0,ES$28*$M57*($H57-DN57)/$H57,ES$28*$M57/(DN57+1)))","v":{"v":16386.37345157087,"d":"16386.4"}},{"$f":"IF(DO57=999,0,IF($H57>0,ET$28*$M57*($H57-DO57)/$H57,ET$28*$M57/(DO57+1)))","v":{"v":24033.34772897061,"d":"24033.3"}},{"$f":"IF(DP57=999,0,IF($H57>0,EU$28*$M57*($H57-DP57)/$H57,EU$28*$M57/(DP57+1)))","v":{"v":33045.853127334594,"d":"33045.9"}},{"$f":"IF(DQ57=999,0,IF($H57>0,EV$28*$M57*($H57-DQ57)/$H57,EV$28*$M57/(DQ57+1)))","v":{"v":43620.52612808166,"d":"43620.5"}},{"$f":"IF(DR57=999,0,IF($H57>0,EW$28*$M57*($H57-DR57)/$H57,EW$28*$M57/(DR57+1)))","v":{"v":55979.67519770481,"d":"55979.7"}},{"$f":"IF(DS57=999,0,IF($H57>0,EX$28*$M57*($H57-DS57)/$H57,EX$28*$M57/(DS57+1)))","v":{"v":70374.44881997176,"d":"70374.4"}},{"$f":"IF(DT57=999,0,IF($H57>0,EY$28*$M57*($H57-DT57)/$H57,EY$28*$M57/(DT57+1)))","v":{"v":9676.486712746117,"d":"9676.5"}},{"$f":"IF(DU57=999,0,IF($H57>0,EZ$28*$M57*($H57-DU57)/$H57,EZ$28*$M57/(DU57+1)))","v":{"v":21288.270768041464,"d":"21288.3"}},{"$nulls":3},{"$f":"MAX(0,I57-Years)","v":4},{"$f":"K57*(1+Inflation/100)^Years","v":{"v":6100,"d":"$6,100"}}]
[false,null,28,null,314,"Pool Cover - Replace","(1) reel, cover",10,6,{"v":7930,"d":"$7,930"},{"v":10370,"d":"$10,370"},null,{"$f":"(J58+K58)/2","v":{"v":9150,"d":"$9,150"}},{"$f":"E58","v":314},{"$f":"F58","v":"Pool Cover - Replace"},{"$f":"H58","v":10},{"$f":"I58","v":6},{"$f":"M58","v":{"v":9150,"d":"$9,150"}},{"$f":"E58","v":314},{"$f":"F58","v":"Pool Cover - Replace"},{"$f":"G58","v":"(1) reel, cover"},{"$f":"H58","v":10},{"$f":"I58","v":6},{"$f":"J58","v":{"v":7930,"d":"$7,930"}},{"$f":"K58","v":{"v":10370,"d":"$10,370"}},{"$f":"E58","v":314},{"$f":"F58","v":"Pool Cover - Replace"},{"$f":"M58","v":{"v":9150,"d":"$9,150"}},"X",{"$f":"IF(H58-I58<0,0,H58-I58)","v":4},"/",{"$f":"H58","v":10},"=",{"$f":"DV58+(1-Main!$D$61)*(DW58-DV58)","v":{"v":3660,"d":"$3,660"}},null,{"$f":"E58","v":314},{"$f":"F58","v":"Pool Cover - Replace"},{"$f":"H58","v":10},{"$f":"M58","v":{"v":9150,"d":"$9,150"}},{"$f":"IF(H58>0,M58/H58,0)","v":{"v":915,"d":"$915"}},{"v":0.020894299961027752,"d":"2.1%"},{"$f":"SUM(AV$31:AV58)","v":{"v":442001.9333333333,"d":"$442,002"}},{"$f":"E58","v":314},{"$f":"F58","v":"Pool Cover - Replace"},{"$f":"H58","v":10},{"$f":"I58","v":6},{"$f":"M58","v":{"v":9150,"d":"$9,150"}},{"$f":"DV58+(1-Main!$D$61)*(DW58-DV58)","v":{"v":3660,"d":"$3,660"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV58,IF((AP58-AV58)>=Main!D$20,0,IF(AP58<=Main!D$20,AV58,Main!D$20-AP58+AV58)))","v":{"v":3660,"d":"$3,660"}},{"$f":"AO58*Main!RecommendContrib","v":{"v":1295.4465975837206,"d":"$1,295.45"}},null,314,"Pool Cover - Replace",{"$f":"IF(CQ58=0,$M58*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR58=0,$M58*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS58=0,$M58*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT58=0,$M58*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU58=0,$M58*BF$3,0)","v":{"v":0,"d":"$0"}},314,"Pool Cover - Replace",{"$f":"IF(CV58=0,$M58*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW58=0,$M58*BJ$3,0)","v":{"v":16209.783150000008,"d":"$16,210"}},{"$f":"IF(CX58=0,$M58*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY58=0,$M58*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ58=0,$M58*BM$3,0)","v":{"v":0,"d":"$0"}},314,"Pool Cover - Replace",{"$f":"IF(DA58=0,$M58*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB58=0,$M58*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC58=0,$M58*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD58=0,$M58*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE58=0,$M58*BT$3,0)","v":{"v":0,"d":"$0"}},314,"Pool Cover - Replace",{"$f":"IF(DF58=0,$M58*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG58=0,$M58*BX$3,0)","v":{"v":42044.00282516857,"d":"$42,044"}},{"$f":"IF(DH58=0,$M58*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI58=0,$M58*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ58=0,$M58*CA$3,0)","v":{"v":0,"d":"$0"}},314,"Pool Cover - Replace",{"$f":"IF(DK58=0,$M58*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL58=0,$M58*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM58=0,$M58*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN58=0,$M58*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO58=0,$M58*CH$3,0)","v":{"v":0,"d":"$0"}},314,"Pool Cover - Replace",{"$f":"IF(DP58=0,$M58*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ58=0,$M58*CL$3,0)","v":{"v":109051.31532020416,"d":"$109,051"}},{"$f":"IF(DR58=0,$M58*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS58=0,$M58*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT58=0,$M58*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU58=0,$M58*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H58=0,I58,IF($I58>$H58,$H58,$I58))","v":6},{"$f":"IF(AND($H58>0,$I58-CR$28>=$H58),$H58,IF(CQ58=999,999,IF(CQ58-1<0,IF($H58=0,999,$H58-1),CQ58-1)))","v":5},{"$f":"IF(AND($H58>0,$I58-CS$28>=$H58),$H58,IF(CR58=999,999,IF(CR58-1<0,IF($H58=0,999,$H58-1),CR58-1)))","v":4},{"$f":"IF(AND($H58>0,$I58-CT$28>=$H58),$H58,IF(CS58=999,999,IF(CS58-1<0,IF($H58=0,999,$H58-1),CS58-1)))","v":3},{"$f":"IF(AND($H58>0,$I58-CU$28>=$H58),$H58,IF(CT58=999,999,IF(CT58-1<0,IF($H58=0,999,$H58-1),CT58-1)))","v":2},{"$f":"IF(AND($H58>0,$I58-CV$28>=$H58),$H58,IF(CU58=999,999,IF(CU58-1<0,IF($H58=0,999,$H58-1),CU58-1)))","v":1},{"$f":"IF(AND($H58>0,$I58-CW$28>=$H58),$H58,IF(CV58=999,999,IF(CV58-1<0,IF($H58=0,999,$H58-1),CV58-1)))","v":0},{"$f":"IF(AND($H58>0,$I58-CX$28>=$H58),$H58,IF(CW58=999,999,IF(CW58-1<0,IF($H58=0,999,$H58-1),CW58-1)))","v":9},{"$f":"IF(AND($H58>0,$I58-CY$28>=$H58),$H58,IF(CX58=999,999,IF(CX58-1<0,IF($H58=0,999,$H58-1),CX58-1)))","v":8},{"$f":"IF(AND($H58>0,$I58-CZ$28>=$H58),$H58,IF(CY58=999,999,IF(CY58-1<0,IF($H58=0,999,$H58-1),CY58-1)))","v":7},{"$f":"IF(AND($H58>0,$I58-DA$28>=$H58),$H58,IF(CZ58=999,999,IF(CZ58-1<0,IF($H58=0,999,$H58-1),CZ58-1)))","v":6},{"$f":"IF(AND($H58>0,$I58-DB$28>=$H58),$H58,IF(DA58=999,999,IF(DA58-1<0,IF($H58=0,999,$H58-1),DA58-1)))","v":5},{"$f":"IF(AND($H58>0,$I58-DC$28>=$H58),$H58,IF(DB58=999,999,IF(DB58-1<0,IF($H58=0,999,$H58-1),DB58-1)))","v":4},{"$f":"IF(AND($H58>0,$I58-DD$28>=$H58),$H58,IF(DC58=999,999,IF(DC58-1<0,IF($H58=0,999,$H58-1),DC58-1)))","v":3},{"$f":"IF(AND($H58>0,$I58-DE$28>=$H58),$H58,IF(DD58=999,999,IF(DD58-1<0,IF($H58=0,999,$H58-1),DD58-1)))","v":2},{"$f":"IF(AND($H58>0,$I58-DF$28>=$H58),$H58,IF(DE58=999,999,IF(DE58-1<0,IF($H58=0,999,$H58-1),DE58-1)))","v":1},{"$f":"IF(AND($H58>0,$I58-DG$28>=$H58),$H58,IF(DF58=999,999,IF(DF58-1<0,IF($H58=0,999,$H58-1),DF58-1)))","v":0},{"$f":"IF(AND($H58>0,$I58-DH$28>=$H58),$H58,IF(DG58=999,999,IF(DG58-1<0,IF($H58=0,999,$H58-1),DG58-1)))","v":9},{"$f":"IF(AND($H58>0,$I58-DI$28>=$H58),$H58,IF(DH58=999,999,IF(DH58-1<0,IF($H58=0,999,$H58-1),DH58-1)))","v":8},{"$f":"IF(AND($H58>0,$I58-DJ$28>=$H58),$H58,IF(DI58=999,999,IF(DI58-1<0,IF($H58=0,999,$H58-1),DI58-1)))","v":7},{"$f":"IF(AND($H58>0,$I58-DK$28>=$H58),$H58,IF(DJ58=999,999,IF(DJ58-1<0,IF($H58=0,999,$H58-1),DJ58-1)))","v":6},{"$f":"IF(AND($H58>0,$I58-DL$28>=$H58),$H58,IF(DK58=999,999,IF(DK58-1<0,IF($H58=0,999,$H58-1),DK58-1)))","v":5},{"$f":"IF(AND($H58>0,$I58-DM$28>=$H58),$H58,IF(DL58=999,999,IF(DL58-1<0,IF($H58=0,999,$H58-1),DL58-1)))","v":4},{"$f":"IF(AND($H58>0,$I58-DN$28>=$H58),$H58,IF(DM58=999,999,IF(DM58-1<0,IF($H58=0,999,$H58-1),DM58-1)))","v":3},{"$f":"IF(AND($H58>0,$I58-DO$28>=$H58),$H58,IF(DN58=999,999,IF(DN58-1<0,IF($H58=0,999,$H58-1),DN58-1)))","v":2},{"$f":"IF(AND($H58>0,$I58-DP$28>=$H58),$H58,IF(DO58=999,999,IF(DO58-1<0,IF($H58=0,999,$H58-1),DO58-1)))","v":1},{"$f":"IF(AND($H58>0,$I58-DQ$28>=$H58),$H58,IF(DP58=999,999,IF(DP58-1<0,IF($H58=0,999,$H58-1),DP58-1)))","v":0},{"$f":"IF(AND($H58>0,$I58-DR$28>=$H58),$H58,IF(DQ58=999,999,IF(DQ58-1<0,IF($H58=0,999,$H58-1),DQ58-1)))","v":9},{"$f":"IF(AND($H58>0,$I58-DS$28>=$H58),$H58,IF(DR58=999,999,IF(DR58-1<0,IF($H58=0,999,$H58-1),DR58-1)))","v":8},{"$f":"IF(AND($H58>0,$I58-DT$28>=$H58),$H58,IF(DS58=999,999,IF(DS58-1<0,IF($H58=0,999,$H58-1),DS58-1)))","v":7},{"$f":"IF(AND($H58>0,$I58-DU$28>=$H58),$H58,IF(DT58=999,999,IF(DT58-1<0,IF($H58=0,999,$H58-1),DT58-1)))","v":6},{"$f":"IF($H58>0,$M58*($H58-CQ58)/$H58,$M58/(CQ58+1))","v":{"v":3660,"d":"3660.0"}},{"$f":"IF(CR58=999,0,IF($H58>0,DW$28*$M58*($H58-CR58)/$H58,DW$28*$M58/(CR58+1)))","v":5032.5},{"$f":"IF(CS58=999,0,IF($H58>0,DX$28*$M58*($H58-CS58)/$H58,DX$28*$M58/(CS58+1)))","v":{"v":6642.9000000000015,"d":"6642.9"}},{"$f":"IF(CT58=999,0,IF($H58>0,DY$28*$M58*($H58-CT58)/$H58,DY$28*$M58/(CT58+1)))","v":{"v":8525.055000000002,"d":"8525.1"}},{"$f":"IF(CU58=999,0,IF($H58>0,DZ$28*$M58*($H58-CU58)/$H58,DZ$28*$M58/(CU58+1)))","v":{"v":10717.212000000003,"d":"10717.2"}},{"$f":"IF(CV58=999,0,IF($H58>0,EA$28*$M58*($H58-CV58)/$H58,EA$28*$M58/(CV58+1)))","v":{"v":13262.549850000005,"d":"13262.5"}},{"$f":"IF(CW58=999,0,IF($H58>0,EB$28*$M58*($H58-CW58)/$H58,EB$28*$M58/(CW58+1)))","v":{"v":16209.783150000008,"d":"16209.8"}},{"$f":"IF(CX58=999,0,IF($H58>0,EC$28*$M58*($H58-CX58)/$H58,EC$28*$M58/(CX58+1)))","v":{"v":1783.076146500001,"d":"1783.1"}},{"$f":"IF(CY58=999,0,IF($H58>0,ED$28*$M58*($H58-CY58)/$H58,ED$28*$M58/(CY58+1)))","v":{"v":3922.767522300002,"d":"3922.8"}},{"$f":"IF(CZ58=999,0,IF($H58>0,EE$28*$M58*($H58-CZ58)/$H58,EE$28*$M58/(CZ58+1)))","v":{"v":6472.566411795004,"d":"6472.6"}},{"$f":"IF(DA58=999,0,IF($H58>0,EF$28*$M58*($H58-DA58)/$H58,EF$28*$M58/(DA58+1)))","v":{"v":9493.097403966007,"d":"9493.1"}},{"$f":"IF(DB58=999,0,IF($H58>0,EG$28*$M58*($H58-DB58)/$H58,EG$28*$M58/(DB58+1)))","v":{"v":13053.008930453261,"d":"13053.0"}},{"$f":"IF(DC58=999,0,IF($H58>0,EH$28*$M58*($H58-DC58)/$H58,EH$28*$M58/(DC58+1)))","v":{"v":17229.9717881983,"d":"17230.0"}},{"$f":"IF(DD58=999,0,IF($H58>0,EI$28*$M58*($H58-DD58)/$H58,EI$28*$M58/(DD58+1)))","v":{"v":22111.797128187824,"d":"22111.8"}},{"$f":"IF(DE58=999,0,IF($H58>0,EJ$28*$M58*($H58-DE58)/$H58,EJ$28*$M58/(DE58+1)))","v":{"v":27797.687818293267,"d":"27797.7"}},{"$f":"IF(DF58=999,0,IF($H58>0,EK$28*$M58*($H58-DF58)/$H58,EK$28*$M58/(DF58+1)))","v":{"v":34399.638675137925,"d":"34399.6"}},{"$f":"IF(DG58=999,0,IF($H58>0,EL$28*$M58*($H58-DG58)/$H58,EL$28*$M58/(DG58+1)))","v":{"v":42044.00282516857,"d":"42044.0"}},{"$f":"IF(DH58=999,0,IF($H58>0,EM$28*$M58*($H58-DH58)/$H58,EM$28*$M58/(DH58+1)))","v":{"v":4624.840310768543,"d":"4624.8"}},{"$f":"IF(DI58=999,0,IF($H58>0,EN$28*$M58*($H58-DI58)/$H58,EN$28*$M58/(DI58+1)))","v":{"v":10174.648683690795,"d":"10174.6"}},{"$f":"IF(DJ58=999,0,IF($H58>0,EO$28*$M58*($H58-DJ58)/$H58,EO$28*$M58/(DJ58+1)))","v":{"v":16788.170328089815,"d":"16788.2"}},{"$f":"IF(DK58=999,0,IF($H58>0,EP$28*$M58*($H58-DK58)/$H58,EP$28*$M58/(DK58+1)))","v":{"v":24622.649814531727,"d":"24622.6"}},{"$f":"IF(DL58=999,0,IF($H58>0,EQ$28*$M58*($H58-DL58)/$H58,EQ$28*$M58/(DL58+1)))","v":{"v":33856.14349498113,"d":"33856.1"}},{"$f":"IF(DM58=999,0,IF($H58>0,ER$28*$M58*($H58-DM58)/$H58,ER$28*$M58/(DM58+1)))","v":{"v":44690.1094133751,"d":"44690.1"}},{"$f":"IF(DN58=999,0,IF($H58>0,ES$28*$M58*($H58-DN58)/$H58,ES$28*$M58/(DN58+1)))","v":{"v":57352.30708049806,"d":"57352.3"}},{"$f":"IF(DO58=999,0,IF($H58>0,ET$28*$M58*($H58-DO58)/$H58,ET$28*$M58/(DO58+1)))","v":{"v":72100.04318691182,"d":"72100.0"}},{"$f":"IF(DP58=999,0,IF($H58>0,EU$28*$M58*($H58-DP58)/$H58,EU$28*$M58/(DP58+1)))","v":{"v":89223.8034438034,"d":"89223.8"}},{"$f":"IF(DQ58=999,0,IF($H58>0,EV$28*$M58*($H58-DQ58)/$H58,EV$28*$M58/(DQ58+1)))","v":{"v":109051.31532020416,"d":"109051.3"}},{"$f":"IF(DR58=999,0,IF($H58>0,EW$28*$M58*($H58-DR58)/$H58,EW$28*$M58/(DR58+1)))","v":{"v":11995.64468522246,"d":"11995.6"}},{"$f":"IF(DS58=999,0,IF($H58>0,EX$28*$M58*($H58-DS58)/$H58,EX$28*$M58/(DS58+1)))","v":{"v":26390.418307489414,"d":"26390.4"}},{"$f":"IF(DT58=999,0,IF($H58>0,EY$28*$M58*($H58-DT58)/$H58,EY$28*$M58/(DT58+1)))","v":{"v":43544.19020735753,"d":"43544.2"}},{"$f":"IF(DU58=999,0,IF($H58>0,EZ$28*$M58*($H58-DU58)/$H58,EZ$28*$M58/(DU58+1)))","v":{"v":63864.81230412439,"d":"63864.8"}},{"$nulls":3},{"$f":"MAX(0,I58-Years)","v":6},{"$f":"K58*(1+Inflation/100)^Years","v":{"v":10370,"d":"$10,370"}}]
[false,null,29,null,315,"Pool Cover - Replace",null,7,6,{"v":2440,"d":"$2,440"},{"v":3660,"d":"$3,660"},null,{"$f":"(J59+K59)/2","v":{"v":3050,"d":"$3,050"}},{"$f":"E59","v":315},{"$f":"F59","v":"Pool Cover - Replace"},{"$f":"H59","v":7},{"$f":"I59","v":6},{"$f":"M59","v":{"v":3050,"d":"$3,050"}},{"$f":"E59","v":315},{"$f":"F59","v":"Pool Cover - Replace"},{"$f":"G59","v":0},{"$f":"H59","v":7},{"$f":"I59","v":6},{"$f":"J59","v":{"v":2440,"d":"$2,440"}},{"$f":"K59","v":{"v":3660,"d":"$3,660"}},{"$f":"E59","v":315},{"$f":"F59","v":"Pool Cover - Replace"},{"$f":"M59","v":{"v":3050,"d":"$3,050"}},"X",{"$f":"IF(H59-I59<0,0,H59-I59)","v":1},"/",{"$f":"H59","v":7},"=",{"$f":"DV59+(1-Main!$D$61)*(DW59-DV59)","v":{"v":435.7142857142857,"d":"$436"}},null,{"$f":"E59","v":315},{"$f":"F59","v":"Pool Cover - Replace"},{"$f":"H59","v":7},{"$f":"M59","v":{"v":3050,"d":"$3,050"}},{"$f":"IF(H59>0,M59/H59,0)","v":{"v":435.7142857142857,"d":"$436"}},{"v":0.009949666648108453,"d":"1.0%"},{"$f":"SUM(AV$31:AV59)","v":{"v":442437.64761904755,"d":"$442,438"}},{"$f":"E59","v":315},{"$f":"F59","v":"Pool Cover - Replace"},{"$f":"H59","v":7},{"$f":"I59","v":6},{"$f":"M59","v":{"v":3050,"d":"$3,050"}},{"$f":"DV59+(1-Main!$D$61)*(DW59-DV59)","v":{"v":435.7142857142857,"d":"$436"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV59,IF((AP59-AV59)>=Main!D$20,0,IF(AP59<=Main!D$20,AV59,Main!D$20-AP59+AV59)))","v":{"v":435.7142857142857,"d":"$436"}},{"$f":"AO59*Main!RecommendContrib","v":{"v":616.879332182724,"d":"$616.88"}},null,315,"Pool Cover - Replace",{"$f":"IF(CQ59=0,$M59*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR59=0,$M59*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS59=0,$M59*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT59=0,$M59*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU59=0,$M59*BF$3,0)","v":{"v":0,"d":"$0"}},315,"Pool Cover - Replace",{"$f":"IF(CV59=0,$M59*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW59=0,$M59*BJ$3,0)","v":{"v":5403.261050000003,"d":"$5,403"}},{"$f":"IF(CX59=0,$M59*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY59=0,$M59*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ59=0,$M59*BM$3,0)","v":{"v":0,"d":"$0"}},315,"Pool Cover - Replace",{"$f":"IF(DA59=0,$M59*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB59=0,$M59*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC59=0,$M59*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD59=0,$M59*BS$3,0)","v":{"v":10529.427203898964,"d":"$10,529"}},{"$f":"IF(DE59=0,$M59*BT$3,0)","v":{"v":0,"d":"$0"}},315,"Pool Cover - Replace",{"$f":"IF(DF59=0,$M59*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG59=0,$M59*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH59=0,$M59*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI59=0,$M59*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ59=0,$M59*CA$3,0)","v":{"v":0,"d":"$0"}},315,"Pool Cover - Replace",{"$f":"IF(DK59=0,$M59*CD$3,0)","v":{"v":20518.874845443108,"d":"$20,519"}},{"$f":"IF(DL59=0,$M59*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM59=0,$M59*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN59=0,$M59*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO59=0,$M59*CH$3,0)","v":{"v":0,"d":"$0"}},315,"Pool Cover - Replace",{"$f":"IF(DP59=0,$M59*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ59=0,$M59*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR59=0,$M59*CM$3,0)","v":{"v":39985.48228407487,"d":"$39,985"}},{"$f":"IF(DS59=0,$M59*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT59=0,$M59*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU59=0,$M59*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H59=0,I59,IF($I59>$H59,$H59,$I59))","v":6},{"$f":"IF(AND($H59>0,$I59-CR$28>=$H59),$H59,IF(CQ59=999,999,IF(CQ59-1<0,IF($H59=0,999,$H59-1),CQ59-1)))","v":5},{"$f":"IF(AND($H59>0,$I59-CS$28>=$H59),$H59,IF(CR59=999,999,IF(CR59-1<0,IF($H59=0,999,$H59-1),CR59-1)))","v":4},{"$f":"IF(AND($H59>0,$I59-CT$28>=$H59),$H59,IF(CS59=999,999,IF(CS59-1<0,IF($H59=0,999,$H59-1),CS59-1)))","v":3},{"$f":"IF(AND($H59>0,$I59-CU$28>=$H59),$H59,IF(CT59=999,999,IF(CT59-1<0,IF($H59=0,999,$H59-1),CT59-1)))","v":2},{"$f":"IF(AND($H59>0,$I59-CV$28>=$H59),$H59,IF(CU59=999,999,IF(CU59-1<0,IF($H59=0,999,$H59-1),CU59-1)))","v":1},{"$f":"IF(AND($H59>0,$I59-CW$28>=$H59),$H59,IF(CV59=999,999,IF(CV59-1<0,IF($H59=0,999,$H59-1),CV59-1)))","v":0},{"$f":"IF(AND($H59>0,$I59-CX$28>=$H59),$H59,IF(CW59=999,999,IF(CW59-1<0,IF($H59=0,999,$H59-1),CW59-1)))","v":6},{"$f":"IF(AND($H59>0,$I59-CY$28>=$H59),$H59,IF(CX59=999,999,IF(CX59-1<0,IF($H59=0,999,$H59-1),CX59-1)))","v":5},{"$f":"IF(AND($H59>0,$I59-CZ$28>=$H59),$H59,IF(CY59=999,999,IF(CY59-1<0,IF($H59=0,999,$H59-1),CY59-1)))","v":4},{"$f":"IF(AND($H59>0,$I59-DA$28>=$H59),$H59,IF(CZ59=999,999,IF(CZ59-1<0,IF($H59=0,999,$H59-1),CZ59-1)))","v":3},{"$f":"IF(AND($H59>0,$I59-DB$28>=$H59),$H59,IF(DA59=999,999,IF(DA59-1<0,IF($H59=0,999,$H59-1),DA59-1)))","v":2},{"$f":"IF(AND($H59>0,$I59-DC$28>=$H59),$H59,IF(DB59=999,999,IF(DB59-1<0,IF($H59=0,999,$H59-1),DB59-1)))","v":1},{"$f":"IF(AND($H59>0,$I59-DD$28>=$H59),$H59,IF(DC59=999,999,IF(DC59-1<0,IF($H59=0,999,$H59-1),DC59-1)))","v":0},{"$f":"IF(AND($H59>0,$I59-DE$28>=$H59),$H59,IF(DD59=999,999,IF(DD59-1<0,IF($H59=0,999,$H59-1),DD59-1)))","v":6},{"$f":"IF(AND($H59>0,$I59-DF$28>=$H59),$H59,IF(DE59=999,999,IF(DE59-1<0,IF($H59=0,999,$H59-1),DE59-1)))","v":5},{"$f":"IF(AND($H59>0,$I59-DG$28>=$H59),$H59,IF(DF59=999,999,IF(DF59-1<0,IF($H59=0,999,$H59-1),DF59-1)))","v":4},{"$f":"IF(AND($H59>0,$I59-DH$28>=$H59),$H59,IF(DG59=999,999,IF(DG59-1<0,IF($H59=0,999,$H59-1),DG59-1)))","v":3},{"$f":"IF(AND($H59>0,$I59-DI$28>=$H59),$H59,IF(DH59=999,999,IF(DH59-1<0,IF($H59=0,999,$H59-1),DH59-1)))","v":2},{"$f":"IF(AND($H59>0,$I59-DJ$28>=$H59),$H59,IF(DI59=999,999,IF(DI59-1<0,IF($H59=0,999,$H59-1),DI59-1)))","v":1},{"$f":"IF(AND($H59>0,$I59-DK$28>=$H59),$H59,IF(DJ59=999,999,IF(DJ59-1<0,IF($H59=0,999,$H59-1),DJ59-1)))","v":0},{"$f":"IF(AND($H59>0,$I59-DL$28>=$H59),$H59,IF(DK59=999,999,IF(DK59-1<0,IF($H59=0,999,$H59-1),DK59-1)))","v":6},{"$f":"IF(AND($H59>0,$I59-DM$28>=$H59),$H59,IF(DL59=999,999,IF(DL59-1<0,IF($H59=0,999,$H59-1),DL59-1)))","v":5},{"$f":"IF(AND($H59>0,$I59-DN$28>=$H59),$H59,IF(DM59=999,999,IF(DM59-1<0,IF($H59=0,999,$H59-1),DM59-1)))","v":4},{"$f":"IF(AND($H59>0,$I59-DO$28>=$H59),$H59,IF(DN59=999,999,IF(DN59-1<0,IF($H59=0,999,$H59-1),DN59-1)))","v":3},{"$f":"IF(AND($H59>0,$I59-DP$28>=$H59),$H59,IF(DO59=999,999,IF(DO59-1<0,IF($H59=0,999,$H59-1),DO59-1)))","v":2},{"$f":"IF(AND($H59>0,$I59-DQ$28>=$H59),$H59,IF(DP59=999,999,IF(DP59-1<0,IF($H59=0,999,$H59-1),DP59-1)))","v":1},{"$f":"IF(AND($H59>0,$I59-DR$28>=$H59),$H59,IF(DQ59=999,999,IF(DQ59-1<0,IF($H59=0,999,$H59-1),DQ59-1)))","v":0},{"$f":"IF(AND($H59>0,$I59-DS$28>=$H59),$H59,IF(DR59=999,999,IF(DR59-1<0,IF($H59=0,999,$H59-1),DR59-1)))","v":6},{"$f":"IF(AND($H59>0,$I59-DT$28>=$H59),$H59,IF(DS59=999,999,IF(DS59-1<0,IF($H59=0,999,$H59-1),DS59-1)))","v":5},{"$f":"IF(AND($H59>0,$I59-DU$28>=$H59),$H59,IF(DT59=999,999,IF(DT59-1<0,IF($H59=0,999,$H59-1),DT59-1)))","v":4},{"$f":"IF($H59>0,$M59*($H59-CQ59)/$H59,$M59/(CQ59+1))","v":{"v":435.7142857142857,"d":"435.7"}},{"$f":"IF(CR59=999,0,IF($H59>0,DW$28*$M59*($H59-CR59)/$H59,DW$28*$M59/(CR59+1)))","v":{"v":958.5714285714287,"d":"958.6"}},{"$f":"IF(CS59=999,0,IF($H59>0,DX$28*$M59*($H59-CS59)/$H59,DX$28*$M59/(CS59+1)))","v":{"v":1581.6428571428573,"d":"1581.6"}},{"$f":"IF(CT59=999,0,IF($H59>0,DY$28*$M59*($H59-CT59)/$H59,DY$28*$M59/(CT59+1)))","v":{"v":2319.7428571428577,"d":"2319.7"}},{"$f":"IF(CU59=999,0,IF($H59>0,DZ$28*$M59*($H59-CU59)/$H59,DZ$28*$M59/(CU59+1)))","v":{"v":3189.646428571429,"d":"3189.6"}},{"$f":"IF(CV59=999,0,IF($H59>0,EA$28*$M59*($H59-CV59)/$H59,EA$28*$M59/(CV59+1)))","v":{"v":4210.333285714287,"d":"4210.3"}},{"$f":"IF(CW59=999,0,IF($H59>0,EB$28*$M59*($H59-CW59)/$H59,EB$28*$M59/(CW59+1)))","v":{"v":5403.261050000003,"d":"5403.3"}},{"$f":"IF(CX59=999,0,IF($H59>0,EC$28*$M59*($H59-CX59)/$H59,EC$28*$M59/(CX59+1)))","v":{"v":849.0838792857148,"d":"849.1"}},{"$f":"IF(CY59=999,0,IF($H59>0,ED$28*$M59*($H59-CY59)/$H59,ED$28*$M59/(CY59+1)))","v":{"v":1867.9845344285725,"d":"1868.0"}},{"$f":"IF(CZ59=999,0,IF($H59>0,EE$28*$M59*($H59-CZ59)/$H59,EE$28*$M59/(CZ59+1)))","v":{"v":3082.1744818071447,"d":"3082.2"}},{"$f":"IF(DA59=999,0,IF($H59>0,EF$28*$M59*($H59-DA59)/$H59,EF$28*$M59/(DA59+1)))","v":{"v":4520.5225733171455,"d":"4520.5"}},{"$f":"IF(DB59=999,0,IF($H59>0,EG$28*$M59*($H59-DB59)/$H59,EG$28*$M59/(DB59+1)))","v":{"v":6215.718538311077,"d":"6215.7"}},{"$f":"IF(DC59=999,0,IF($H59>0,EH$28*$M59*($H59-DC59)/$H59,EH$28*$M59/(DC59+1)))","v":{"v":8204.748470570621,"d":"8204.7"}},{"$f":"IF(DD59=999,0,IF($H59>0,EI$28*$M59*($H59-DD59)/$H59,EI$28*$M59/(DD59+1)))","v":{"v":10529.427203898964,"d":"10529.4"}},{"$f":"IF(DE59=999,0,IF($H59>0,EJ$28*$M59*($H59-DE59)/$H59,EJ$28*$M59/(DE59+1)))","v":{"v":1654.624274898409,"d":"1654.6"}},{"$f":"IF(DF59=999,0,IF($H59>0,EK$28*$M59*($H59-DF59)/$H59,EK$28*$M59/(DF59+1)))","v":{"v":3640.1734047764994,"d":"3640.2"}},{"$f":"IF(DG59=999,0,IF($H59>0,EL$28*$M59*($H59-DG59)/$H59,EL$28*$M59/(DG59+1)))","v":{"v":6006.2861178812245,"d":"6006.3"}},{"$f":"IF(DH59=999,0,IF($H59>0,EM$28*$M59*($H59-DH59)/$H59,EM$28*$M59/(DH59+1)))","v":{"v":8809.219639559129,"d":"8809.2"}},{"$f":"IF(DI59=999,0,IF($H59>0,EN$28*$M59*($H59-DI59)/$H59,EN$28*$M59/(DI59+1)))","v":{"v":12112.677004393803,"d":"12112.7"}},{"$f":"IF(DJ59=999,0,IF($H59>0,EO$28*$M59*($H59-DJ59)/$H59,EO$28*$M59/(DJ59+1)))","v":{"v":15988.733645799826,"d":"15988.7"}},{"$f":"IF(DK59=999,0,IF($H59>0,EP$28*$M59*($H59-DK59)/$H59,EP$28*$M59/(DK59+1)))","v":{"v":20518.874845443108,"d":"20518.9"}},{"$f":"IF(DL59=999,0,IF($H59>0,EQ$28*$M59*($H59-DL59)/$H59,EQ$28*$M59/(DL59+1)))","v":{"v":3224.394618569632,"d":"3224.4"}},{"$f":"IF(DM59=999,0,IF($H59>0,ER$28*$M59*($H59-DM59)/$H59,ER$28*$M59/(DM59+1)))","v":{"v":7093.66816085319,"d":"7093.7"}},{"$f":"IF(DN59=999,0,IF($H59>0,ES$28*$M59*($H59-DN59)/$H59,ES$28*$M59/(DN59+1)))","v":{"v":11704.552465407764,"d":"11704.6"}},{"$f":"IF(DO59=999,0,IF($H59>0,ET$28*$M59*($H59-DO59)/$H59,ET$28*$M59/(DO59+1)))","v":{"v":17166.67694926472,"d":"17166.7"}},{"$f":"IF(DP59=999,0,IF($H59>0,EU$28*$M59*($H59-DP59)/$H59,EU$28*$M59/(DP59+1)))","v":{"v":23604.180805238993,"d":"23604.2"}},{"$f":"IF(DQ59=999,0,IF($H59>0,EV$28*$M59*($H59-DQ59)/$H59,EV$28*$M59/(DQ59+1)))","v":{"v":31157.518662915474,"d":"31157.5"}},{"$f":"IF(DR59=999,0,IF($H59>0,EW$28*$M59*($H59-DR59)/$H59,EW$28*$M59/(DR59+1)))","v":{"v":39985.48228407487,"d":"39985.5"}},{"$f":"IF(DS59=999,0,IF($H59>0,EX$28*$M59*($H59-DS59)/$H59,EX$28*$M59/(DS59+1)))","v":{"v":6283.432930354621,"d":"6283.4"}},{"$f":"IF(DT59=999,0,IF($H59>0,EY$28*$M59*($H59-DT59)/$H59,EY$28*$M59/(DT59+1)))","v":{"v":13823.552446780168,"d":"13823.6"}},{"$f":"IF(DU59=999,0,IF($H59>0,EZ$28*$M59*($H59-DU59)/$H59,EZ$28*$M59/(DU59+1)))","v":{"v":22808.86153718728,"d":"22808.9"}},{"$nulls":3},{"$f":"MAX(0,I59-Years)","v":6},{"$f":"K59*(1+Inflation/100)^Years","v":{"v":3660,"d":"$3,660"}}]
[false,null,30,null,316,"Pool Lift - Replace","(1) ADA Lift/Anchor",10,6,{"v":7320,"d":"$7,320"},{"v":8540,"d":"$8,540"},null,{"$f":"(J60+K60)/2","v":{"v":7930,"d":"$7,930"}},{"$f":"E60","v":316},{"$f":"F60","v":"Pool Lift - Replace"},{"$f":"H60","v":10},{"$f":"I60","v":6},{"$f":"M60","v":{"v":7930,"d":"$7,930"}},{"$f":"E60","v":316},{"$f":"F60","v":"Pool Lift - Replace"},{"$f":"G60","v":"(1) ADA Lift/Anchor"},{"$f":"H60","v":10},{"$f":"I60","v":6},{"$f":"J60","v":{"v":7320,"d":"$7,320"}},{"$f":"K60","v":{"v":8540,"d":"$8,540"}},{"$f":"E60","v":316},{"$f":"F60","v":"Pool Lift - Replace"},{"$f":"M60","v":{"v":7930,"d":"$7,930"}},"X",{"$f":"IF(H60-I60<0,0,H60-I60)","v":4},"/",{"$f":"H60","v":10},"=",{"$f":"DV60+(1-Main!$D$61)*(DW60-DV60)","v":{"v":3172,"d":"$3,172"}},null,{"$f":"E60","v":316},{"$f":"F60","v":"Pool Lift - Replace"},{"$f":"H60","v":10},{"$f":"M60","v":{"v":7930,"d":"$7,930"}},{"$f":"IF(H60>0,M60/H60,0)","v":{"v":793,"d":"$793"}},{"v":0.018108393299557386,"d":"1.8%"},{"$f":"SUM(AV$31:AV60)","v":{"v":445609.64761904755,"d":"$445,610"}},{"$f":"E60","v":316},{"$f":"F60","v":"Pool Lift - Replace"},{"$f":"H60","v":10},{"$f":"I60","v":6},{"$f":"M60","v":{"v":7930,"d":"$7,930"}},{"$f":"DV60+(1-Main!$D$61)*(DW60-DV60)","v":{"v":3172,"d":"$3,172"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV60,IF((AP60-AV60)>=Main!D$20,0,IF(AP60<=Main!D$20,AV60,Main!D$20-AP60+AV60)))","v":{"v":3172,"d":"$3,172"}},{"$f":"AO60*Main!RecommendContrib","v":{"v":1122.720384572558,"d":"$1,122.72"}},null,316,"Pool Lift - Replace",{"$f":"IF(CQ60=0,$M60*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR60=0,$M60*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS60=0,$M60*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT60=0,$M60*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU60=0,$M60*BF$3,0)","v":{"v":0,"d":"$0"}},316,"Pool Lift - Replace",{"$f":"IF(CV60=0,$M60*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW60=0,$M60*BJ$3,0)","v":{"v":14048.478730000006,"d":"$14,048"}},{"$f":"IF(CX60=0,$M60*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY60=0,$M60*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ60=0,$M60*BM$3,0)","v":{"v":0,"d":"$0"}},316,"Pool Lift - Replace",{"$f":"IF(DA60=0,$M60*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB60=0,$M60*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC60=0,$M60*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD60=0,$M60*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE60=0,$M60*BT$3,0)","v":{"v":0,"d":"$0"}},316,"Pool Lift - Replace",{"$f":"IF(DF60=0,$M60*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG60=0,$M60*BX$3,0)","v":{"v":36438.135781812765,"d":"$36,438"}},{"$f":"IF(DH60=0,$M60*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI60=0,$M60*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ60=0,$M60*CA$3,0)","v":{"v":0,"d":"$0"}},316,"Pool Lift - Replace",{"$f":"IF(DK60=0,$M60*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL60=0,$M60*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM60=0,$M60*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN60=0,$M60*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO60=0,$M60*CH$3,0)","v":{"v":0,"d":"$0"}},316,"Pool Lift - Replace",{"$f":"IF(DP60=0,$M60*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ60=0,$M60*CL$3,0)","v":{"v":94511.13994417693,"d":"$94,511"}},{"$f":"IF(DR60=0,$M60*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS60=0,$M60*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT60=0,$M60*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU60=0,$M60*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H60=0,I60,IF($I60>$H60,$H60,$I60))","v":6},{"$f":"IF(AND($H60>0,$I60-CR$28>=$H60),$H60,IF(CQ60=999,999,IF(CQ60-1<0,IF($H60=0,999,$H60-1),CQ60-1)))","v":5},{"$f":"IF(AND($H60>0,$I60-CS$28>=$H60),$H60,IF(CR60=999,999,IF(CR60-1<0,IF($H60=0,999,$H60-1),CR60-1)))","v":4},{"$f":"IF(AND($H60>0,$I60-CT$28>=$H60),$H60,IF(CS60=999,999,IF(CS60-1<0,IF($H60=0,999,$H60-1),CS60-1)))","v":3},{"$f":"IF(AND($H60>0,$I60-CU$28>=$H60),$H60,IF(CT60=999,999,IF(CT60-1<0,IF($H60=0,999,$H60-1),CT60-1)))","v":2},{"$f":"IF(AND($H60>0,$I60-CV$28>=$H60),$H60,IF(CU60=999,999,IF(CU60-1<0,IF($H60=0,999,$H60-1),CU60-1)))","v":1},{"$f":"IF(AND($H60>0,$I60-CW$28>=$H60),$H60,IF(CV60=999,999,IF(CV60-1<0,IF($H60=0,999,$H60-1),CV60-1)))","v":0},{"$f":"IF(AND($H60>0,$I60-CX$28>=$H60),$H60,IF(CW60=999,999,IF(CW60-1<0,IF($H60=0,999,$H60-1),CW60-1)))","v":9},{"$f":"IF(AND($H60>0,$I60-CY$28>=$H60),$H60,IF(CX60=999,999,IF(CX60-1<0,IF($H60=0,999,$H60-1),CX60-1)))","v":8},{"$f":"IF(AND($H60>0,$I60-CZ$28>=$H60),$H60,IF(CY60=999,999,IF(CY60-1<0,IF($H60=0,999,$H60-1),CY60-1)))","v":7},{"$f":"IF(AND($H60>0,$I60-DA$28>=$H60),$H60,IF(CZ60=999,999,IF(CZ60-1<0,IF($H60=0,999,$H60-1),CZ60-1)))","v":6},{"$f":"IF(AND($H60>0,$I60-DB$28>=$H60),$H60,IF(DA60=999,999,IF(DA60-1<0,IF($H60=0,999,$H60-1),DA60-1)))","v":5},{"$f":"IF(AND($H60>0,$I60-DC$28>=$H60),$H60,IF(DB60=999,999,IF(DB60-1<0,IF($H60=0,999,$H60-1),DB60-1)))","v":4},{"$f":"IF(AND($H60>0,$I60-DD$28>=$H60),$H60,IF(DC60=999,999,IF(DC60-1<0,IF($H60=0,999,$H60-1),DC60-1)))","v":3},{"$f":"IF(AND($H60>0,$I60-DE$28>=$H60),$H60,IF(DD60=999,999,IF(DD60-1<0,IF($H60=0,999,$H60-1),DD60-1)))","v":2},{"$f":"IF(AND($H60>0,$I60-DF$28>=$H60),$H60,IF(DE60=999,999,IF(DE60-1<0,IF($H60=0,999,$H60-1),DE60-1)))","v":1},{"$f":"IF(AND($H60>0,$I60-DG$28>=$H60),$H60,IF(DF60=999,999,IF(DF60-1<0,IF($H60=0,999,$H60-1),DF60-1)))","v":0},{"$f":"IF(AND($H60>0,$I60-DH$28>=$H60),$H60,IF(DG60=999,999,IF(DG60-1<0,IF($H60=0,999,$H60-1),DG60-1)))","v":9},{"$f":"IF(AND($H60>0,$I60-DI$28>=$H60),$H60,IF(DH60=999,999,IF(DH60-1<0,IF($H60=0,999,$H60-1),DH60-1)))","v":8},{"$f":"IF(AND($H60>0,$I60-DJ$28>=$H60),$H60,IF(DI60=999,999,IF(DI60-1<0,IF($H60=0,999,$H60-1),DI60-1)))","v":7},{"$f":"IF(AND($H60>0,$I60-DK$28>=$H60),$H60,IF(DJ60=999,999,IF(DJ60-1<0,IF($H60=0,999,$H60-1),DJ60-1)))","v":6},{"$f":"IF(AND($H60>0,$I60-DL$28>=$H60),$H60,IF(DK60=999,999,IF(DK60-1<0,IF($H60=0,999,$H60-1),DK60-1)))","v":5},{"$f":"IF(AND($H60>0,$I60-DM$28>=$H60),$H60,IF(DL60=999,999,IF(DL60-1<0,IF($H60=0,999,$H60-1),DL60-1)))","v":4},{"$f":"IF(AND($H60>0,$I60-DN$28>=$H60),$H60,IF(DM60=999,999,IF(DM60-1<0,IF($H60=0,999,$H60-1),DM60-1)))","v":3},{"$f":"IF(AND($H60>0,$I60-DO$28>=$H60),$H60,IF(DN60=999,999,IF(DN60-1<0,IF($H60=0,999,$H60-1),DN60-1)))","v":2},{"$f":"IF(AND($H60>0,$I60-DP$28>=$H60),$H60,IF(DO60=999,999,IF(DO60-1<0,IF($H60=0,999,$H60-1),DO60-1)))","v":1},{"$f":"IF(AND($H60>0,$I60-DQ$28>=$H60),$H60,IF(DP60=999,999,IF(DP60-1<0,IF($H60=0,999,$H60-1),DP60-1)))","v":0},{"$f":"IF(AND($H60>0,$I60-DR$28>=$H60),$H60,IF(DQ60=999,999,IF(DQ60-1<0,IF($H60=0,999,$H60-1),DQ60-1)))","v":9},{"$f":"IF(AND($H60>0,$I60-DS$28>=$H60),$H60,IF(DR60=999,999,IF(DR60-1<0,IF($H60=0,999,$H60-1),DR60-1)))","v":8},{"$f":"IF(AND($H60>0,$I60-DT$28>=$H60),$H60,IF(DS60=999,999,IF(DS60-1<0,IF($H60=0,999,$H60-1),DS60-1)))","v":7},{"$f":"IF(AND($H60>0,$I60-DU$28>=$H60),$H60,IF(DT60=999,999,IF(DT60-1<0,IF($H60=0,999,$H60-1),DT60-1)))","v":6},{"$f":"IF($H60>0,$M60*($H60-CQ60)/$H60,$M60/(CQ60+1))","v":{"v":3172,"d":"3172.0"}},{"$f":"IF(CR60=999,0,IF($H60>0,DW$28*$M60*($H60-CR60)/$H60,DW$28*$M60/(CR60+1)))","v":4361.5},{"$f":"IF(CS60=999,0,IF($H60>0,DX$28*$M60*($H60-CS60)/$H60,DX$28*$M60/(CS60+1)))","v":{"v":5757.18,"d":"5757.2"}},{"$f":"IF(CT60=999,0,IF($H60>0,DY$28*$M60*($H60-CT60)/$H60,DY$28*$M60/(CT60+1)))","v":{"v":7388.381000000003,"d":"7388.4"}},{"$f":"IF(CU60=999,0,IF($H60>0,DZ$28*$M60*($H60-CU60)/$H60,DZ$28*$M60/(CU60+1)))","v":{"v":9288.250400000003,"d":"9288.3"}},{"$f":"IF(CV60=999,0,IF($H60>0,EA$28*$M60*($H60-CV60)/$H60,EA$28*$M60/(CV60+1)))","v":{"v":11494.209870000002,"d":"11494.2"}},{"$f":"IF(CW60=999,0,IF($H60>0,EB$28*$M60*($H60-CW60)/$H60,EB$28*$M60/(CW60+1)))","v":{"v":14048.478730000006,"d":"14048.5"}},{"$f":"IF(CX60=999,0,IF($H60>0,EC$28*$M60*($H60-CX60)/$H60,EC$28*$M60/(CX60+1)))","v":{"v":1545.332660300001,"d":"1545.3"}},{"$f":"IF(CY60=999,0,IF($H60>0,ED$28*$M60*($H60-CY60)/$H60,ED$28*$M60/(CY60+1)))","v":{"v":3399.7318526600016,"d":"3399.7"}},{"$f":"IF(CZ60=999,0,IF($H60>0,EE$28*$M60*($H60-CZ60)/$H60,EE$28*$M60/(CZ60+1)))","v":{"v":5609.5575568890035,"d":"5609.6"}},{"$f":"IF(DA60=999,0,IF($H60>0,EF$28*$M60*($H60-DA60)/$H60,EF$28*$M60/(DA60+1)))","v":{"v":8227.351083437206,"d":"8227.4"}},{"$f":"IF(DB60=999,0,IF($H60>0,EG$28*$M60*($H60-DB60)/$H60,EG$28*$M60/(DB60+1)))","v":{"v":11312.60773972616,"d":"11312.6"}},{"$f":"IF(DC60=999,0,IF($H60>0,EH$28*$M60*($H60-DC60)/$H60,EH$28*$M60/(DC60+1)))","v":{"v":14932.64221643853,"d":"14932.6"}},{"$f":"IF(DD60=999,0,IF($H60>0,EI$28*$M60*($H60-DD60)/$H60,EI$28*$M60/(DD60+1)))","v":{"v":19163.557511096114,"d":"19163.6"}},{"$f":"IF(DE60=999,0,IF($H60>0,EJ$28*$M60*($H60-DE60)/$H60,EJ$28*$M60/(DE60+1)))","v":{"v":24091.329442520833,"d":"24091.3"}},{"$f":"IF(DF60=999,0,IF($H60>0,EK$28*$M60*($H60-DF60)/$H60,EK$28*$M60/(DF60+1)))","v":{"v":29813.02018511953,"d":"29813.0"}},{"$f":"IF(DG60=999,0,IF($H60>0,EL$28*$M60*($H60-DG60)/$H60,EL$28*$M60/(DG60+1)))","v":{"v":36438.135781812765,"d":"36438.1"}},{"$f":"IF(DH60=999,0,IF($H60>0,EM$28*$M60*($H60-DH60)/$H60,EM$28*$M60/(DH60+1)))","v":{"v":4008.194935999404,"d":"4008.2"}},{"$f":"IF(DI60=999,0,IF($H60>0,EN$28*$M60*($H60-DI60)/$H60,EN$28*$M60/(DI60+1)))","v":{"v":8818.02885919869,"d":"8818.0"}},{"$f":"IF(DJ60=999,0,IF($H60>0,EO$28*$M60*($H60-DJ60)/$H60,EO$28*$M60/(DJ60+1)))","v":{"v":14549.74761767784,"d":"14549.7"}},{"$f":"IF(DK60=999,0,IF($H60>0,EP$28*$M60*($H60-DK60)/$H60,EP$28*$M60/(DK60+1)))","v":{"v":21339.629839260833,"d":"21339.6"}},{"$f":"IF(DL60=999,0,IF($H60>0,EQ$28*$M60*($H60-DL60)/$H60,EQ$28*$M60/(DL60+1)))","v":{"v":29341.991028983648,"d":"29342.0"}},{"$f":"IF(DM60=999,0,IF($H60>0,ER$28*$M60*($H60-DM60)/$H60,ER$28*$M60/(DM60+1)))","v":{"v":38731.42815825842,"d":"38731.4"}},{"$f":"IF(DN60=999,0,IF($H60>0,ES$28*$M60*($H60-DN60)/$H60,ES$28*$M60/(DN60+1)))","v":{"v":49705.33280309831,"d":"49705.3"}},{"$f":"IF(DO60=999,0,IF($H60>0,ET$28*$M60*($H60-DO60)/$H60,ET$28*$M60/(DO60+1)))","v":{"v":62486.704095323585,"d":"62486.7"}},{"$f":"IF(DP60=999,0,IF($H60>0,EU$28*$M60*($H60-DP60)/$H60,EU$28*$M60/(DP60+1)))","v":{"v":77327.29631796294,"d":"77327.3"}},{"$f":"IF(DQ60=999,0,IF($H60>0,EV$28*$M60*($H60-DQ60)/$H60,EV$28*$M60/(DQ60+1)))","v":{"v":94511.13994417693,"d":"94511.1"}},{"$f":"IF(DR60=999,0,IF($H60>0,EW$28*$M60*($H60-DR60)/$H60,EW$28*$M60/(DR60+1)))","v":{"v":10396.225393859464,"d":"10396.2"}},{"$f":"IF(DS60=999,0,IF($H60>0,EX$28*$M60*($H60-DS60)/$H60,EX$28*$M60/(DS60+1)))","v":{"v":22871.695866490823,"d":"22871.7"}},{"$f":"IF(DT60=999,0,IF($H60>0,EY$28*$M60*($H60-DT60)/$H60,EY$28*$M60/(DT60+1)))","v":{"v":37738.29817970986,"d":"37738.3"}},{"$f":"IF(DU60=999,0,IF($H60>0,EZ$28*$M60*($H60-DU60)/$H60,EZ$28*$M60/(DU60+1)))","v":{"v":55349.503996907806,"d":"55349.5"}},{"$nulls":3},{"$f":"MAX(0,I60-Years)","v":6},{"$f":"K60*(1+Inflation/100)^Years","v":{"v":8540,"d":"$8,540"}}]
[false,null,31,null,317,"Pool Cleaning Robot MAX\" - Replace\"","MAX Robot",10,8,{"v":3050,"d":"$3,050"},{"v":4270,"d":"$4,270"},null,{"$f":"(J61+K61)/2","v":{"v":3660,"d":"$3,660"}},{"$f":"E61","v":317},{"$f":"F61","v":"Pool Cleaning Robot MAX\" - Replace\""},{"$f":"H61","v":10},{"$f":"I61","v":8},{"$f":"M61","v":{"v":3660,"d":"$3,660"}},{"$f":"E61","v":317},{"$f":"F61","v":"Pool Cleaning Robot MAX\" - Replace\""},{"$f":"G61","v":"MAX Robot"},{"$f":"H61","v":10},{"$f":"I61","v":8},{"$f":"J61","v":{"v":3050,"d":"$3,050"}},{"$f":"K61","v":{"v":4270,"d":"$4,270"}},{"$f":"E61","v":317},{"$f":"F61","v":"Pool Cleaning Robot MAX\" - Replace\""},{"$f":"M61","v":{"v":3660,"d":"$3,660"}},"X",{"$f":"IF(H61-I61<0,0,H61-I61)","v":2},"/",{"$f":"H61","v":10},"=",{"$f":"DV61+(1-Main!$D$61)*(DW61-DV61)","v":{"v":732,"d":"$732"}},null,{"$f":"E61","v":317},{"$f":"F61","v":"Pool Cleaning Robot MAX\" - Replace\""},{"$f":"H61","v":10},{"$f":"M61","v":{"v":3660,"d":"$3,660"}},{"$f":"IF(H61>0,M61/H61,0)","v":{"v":366,"d":"$366"}},{"v":0.0083577199844111,"d":"0.8%"},{"$f":"SUM(AV$31:AV61)","v":{"v":446341.64761904755,"d":"$446,342"}},{"$f":"E61","v":317},{"$f":"F61","v":"Pool Cleaning Robot MAX\" - Replace\""},{"$f":"H61","v":10},{"$f":"I61","v":8},{"$f":"M61","v":{"v":3660,"d":"$3,660"}},{"$f":"DV61+(1-Main!$D$61)*(DW61-DV61)","v":{"v":732,"d":"$732"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV61,IF((AP61-AV61)>=Main!D$20,0,IF(AP61<=Main!D$20,AV61,Main!D$20-AP61+AV61)))","v":{"v":732,"d":"$732"}},{"$f":"AO61*Main!RecommendContrib","v":{"v":518.1786390334883,"d":"$518.18"}},null,317,"Pool Cleaning Robot MAX\" - Replace\"",{"$f":"IF(CQ61=0,$M61*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR61=0,$M61*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS61=0,$M61*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT61=0,$M61*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU61=0,$M61*BF$3,0)","v":{"v":0,"d":"$0"}},317,"Pool Cleaning Robot MAX\" - Replace\"",{"$f":"IF(CV61=0,$M61*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW61=0,$M61*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX61=0,$M61*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY61=0,$M61*BL$3,0)","v":{"v":7845.535044600004,"d":"$7,846"}},{"$f":"IF(CZ61=0,$M61*BM$3,0)","v":{"v":0,"d":"$0"}},317,"Pool Cleaning Robot MAX\" - Replace\"",{"$f":"IF(DA61=0,$M61*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB61=0,$M61*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC61=0,$M61*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD61=0,$M61*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE61=0,$M61*BT$3,0)","v":{"v":0,"d":"$0"}},317,"Pool Cleaning Robot MAX\" - Replace\"",{"$f":"IF(DF61=0,$M61*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG61=0,$M61*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH61=0,$M61*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI61=0,$M61*BZ$3,0)","v":{"v":20349.29736738159,"d":"$20,349"}},{"$f":"IF(DJ61=0,$M61*CA$3,0)","v":{"v":0,"d":"$0"}},317,"Pool Cleaning Robot MAX\" - Replace\"",{"$f":"IF(DK61=0,$M61*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL61=0,$M61*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM61=0,$M61*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN61=0,$M61*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO61=0,$M61*CH$3,0)","v":{"v":0,"d":"$0"}},317,"Pool Cleaning Robot MAX\" - Replace\"",{"$f":"IF(DP61=0,$M61*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ61=0,$M61*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR61=0,$M61*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS61=0,$M61*CN$3,0)","v":{"v":52780.83661497882,"d":"$52,781"}},{"$f":"IF(DT61=0,$M61*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU61=0,$M61*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H61=0,I61,IF($I61>$H61,$H61,$I61))","v":8},{"$f":"IF(AND($H61>0,$I61-CR$28>=$H61),$H61,IF(CQ61=999,999,IF(CQ61-1<0,IF($H61=0,999,$H61-1),CQ61-1)))","v":7},{"$f":"IF(AND($H61>0,$I61-CS$28>=$H61),$H61,IF(CR61=999,999,IF(CR61-1<0,IF($H61=0,999,$H61-1),CR61-1)))","v":6},{"$f":"IF(AND($H61>0,$I61-CT$28>=$H61),$H61,IF(CS61=999,999,IF(CS61-1<0,IF($H61=0,999,$H61-1),CS61-1)))","v":5},{"$f":"IF(AND($H61>0,$I61-CU$28>=$H61),$H61,IF(CT61=999,999,IF(CT61-1<0,IF($H61=0,999,$H61-1),CT61-1)))","v":4},{"$f":"IF(AND($H61>0,$I61-CV$28>=$H61),$H61,IF(CU61=999,999,IF(CU61-1<0,IF($H61=0,999,$H61-1),CU61-1)))","v":3},{"$f":"IF(AND($H61>0,$I61-CW$28>=$H61),$H61,IF(CV61=999,999,IF(CV61-1<0,IF($H61=0,999,$H61-1),CV61-1)))","v":2},{"$f":"IF(AND($H61>0,$I61-CX$28>=$H61),$H61,IF(CW61=999,999,IF(CW61-1<0,IF($H61=0,999,$H61-1),CW61-1)))","v":1},{"$f":"IF(AND($H61>0,$I61-CY$28>=$H61),$H61,IF(CX61=999,999,IF(CX61-1<0,IF($H61=0,999,$H61-1),CX61-1)))","v":0},{"$f":"IF(AND($H61>0,$I61-CZ$28>=$H61),$H61,IF(CY61=999,999,IF(CY61-1<0,IF($H61=0,999,$H61-1),CY61-1)))","v":9},{"$f":"IF(AND($H61>0,$I61-DA$28>=$H61),$H61,IF(CZ61=999,999,IF(CZ61-1<0,IF($H61=0,999,$H61-1),CZ61-1)))","v":8},{"$f":"IF(AND($H61>0,$I61-DB$28>=$H61),$H61,IF(DA61=999,999,IF(DA61-1<0,IF($H61=0,999,$H61-1),DA61-1)))","v":7},{"$f":"IF(AND($H61>0,$I61-DC$28>=$H61),$H61,IF(DB61=999,999,IF(DB61-1<0,IF($H61=0,999,$H61-1),DB61-1)))","v":6},{"$f":"IF(AND($H61>0,$I61-DD$28>=$H61),$H61,IF(DC61=999,999,IF(DC61-1<0,IF($H61=0,999,$H61-1),DC61-1)))","v":5},{"$f":"IF(AND($H61>0,$I61-DE$28>=$H61),$H61,IF(DD61=999,999,IF(DD61-1<0,IF($H61=0,999,$H61-1),DD61-1)))","v":4},{"$f":"IF(AND($H61>0,$I61-DF$28>=$H61),$H61,IF(DE61=999,999,IF(DE61-1<0,IF($H61=0,999,$H61-1),DE61-1)))","v":3},{"$f":"IF(AND($H61>0,$I61-DG$28>=$H61),$H61,IF(DF61=999,999,IF(DF61-1<0,IF($H61=0,999,$H61-1),DF61-1)))","v":2},{"$f":"IF(AND($H61>0,$I61-DH$28>=$H61),$H61,IF(DG61=999,999,IF(DG61-1<0,IF($H61=0,999,$H61-1),DG61-1)))","v":1},{"$f":"IF(AND($H61>0,$I61-DI$28>=$H61),$H61,IF(DH61=999,999,IF(DH61-1<0,IF($H61=0,999,$H61-1),DH61-1)))","v":0},{"$f":"IF(AND($H61>0,$I61-DJ$28>=$H61),$H61,IF(DI61=999,999,IF(DI61-1<0,IF($H61=0,999,$H61-1),DI61-1)))","v":9},{"$f":"IF(AND($H61>0,$I61-DK$28>=$H61),$H61,IF(DJ61=999,999,IF(DJ61-1<0,IF($H61=0,999,$H61-1),DJ61-1)))","v":8},{"$f":"IF(AND($H61>0,$I61-DL$28>=$H61),$H61,IF(DK61=999,999,IF(DK61-1<0,IF($H61=0,999,$H61-1),DK61-1)))","v":7},{"$f":"IF(AND($H61>0,$I61-DM$28>=$H61),$H61,IF(DL61=999,999,IF(DL61-1<0,IF($H61=0,999,$H61-1),DL61-1)))","v":6},{"$f":"IF(AND($H61>0,$I61-DN$28>=$H61),$H61,IF(DM61=999,999,IF(DM61-1<0,IF($H61=0,999,$H61-1),DM61-1)))","v":5},{"$f":"IF(AND($H61>0,$I61-DO$28>=$H61),$H61,IF(DN61=999,999,IF(DN61-1<0,IF($H61=0,999,$H61-1),DN61-1)))","v":4},{"$f":"IF(AND($H61>0,$I61-DP$28>=$H61),$H61,IF(DO61=999,999,IF(DO61-1<0,IF($H61=0,999,$H61-1),DO61-1)))","v":3},{"$f":"IF(AND($H61>0,$I61-DQ$28>=$H61),$H61,IF(DP61=999,999,IF(DP61-1<0,IF($H61=0,999,$H61-1),DP61-1)))","v":2},{"$f":"IF(AND($H61>0,$I61-DR$28>=$H61),$H61,IF(DQ61=999,999,IF(DQ61-1<0,IF($H61=0,999,$H61-1),DQ61-1)))","v":1},{"$f":"IF(AND($H61>0,$I61-DS$28>=$H61),$H61,IF(DR61=999,999,IF(DR61-1<0,IF($H61=0,999,$H61-1),DR61-1)))","v":0},{"$f":"IF(AND($H61>0,$I61-DT$28>=$H61),$H61,IF(DS61=999,999,IF(DS61-1<0,IF($H61=0,999,$H61-1),DS61-1)))","v":9},{"$f":"IF(AND($H61>0,$I61-DU$28>=$H61),$H61,IF(DT61=999,999,IF(DT61-1<0,IF($H61=0,999,$H61-1),DT61-1)))","v":8},{"$f":"IF($H61>0,$M61*($H61-CQ61)/$H61,$M61/(CQ61+1))","v":{"v":732,"d":"732.0"}},{"$f":"IF(CR61=999,0,IF($H61>0,DW$28*$M61*($H61-CR61)/$H61,DW$28*$M61/(CR61+1)))","v":{"v":1207.8000000000002,"d":"1207.8"}},{"$f":"IF(CS61=999,0,IF($H61>0,DX$28*$M61*($H61-CS61)/$H61,DX$28*$M61/(CS61+1)))","v":{"v":1771.44,"d":"1771.4"}},{"$f":"IF(CT61=999,0,IF($H61>0,DY$28*$M61*($H61-CT61)/$H61,DY$28*$M61/(CT61+1)))","v":{"v":2435.730000000001,"d":"2435.7"}},{"$f":"IF(CU61=999,0,IF($H61>0,DZ$28*$M61*($H61-CU61)/$H61,DZ$28*$M61/(CU61+1)))","v":{"v":3215.1636000000008,"d":"3215.2"}},{"$f":"IF(CV61=999,0,IF($H61>0,EA$28*$M61*($H61-CV61)/$H61,EA$28*$M61/(CV61+1)))","v":{"v":4126.126620000002,"d":"4126.1"}},{"$f":"IF(CW61=999,0,IF($H61>0,EB$28*$M61*($H61-CW61)/$H61,EB$28*$M61/(CW61+1)))","v":{"v":5187.130608000002,"d":"5187.1"}},{"$f":"IF(CX61=999,0,IF($H61>0,EC$28*$M61*($H61-CX61)/$H61,EC$28*$M61/(CX61+1)))","v":{"v":6419.074127400005,"d":"6419.1"}},{"$f":"IF(CY61=999,0,IF($H61>0,ED$28*$M61*($H61-CY61)/$H61,ED$28*$M61/(CY61+1)))","v":{"v":7845.535044600004,"d":"7845.5"}},{"$f":"IF(CZ61=999,0,IF($H61>0,EE$28*$M61*($H61-CZ61)/$H61,EE$28*$M61/(CZ61+1)))","v":{"v":863.0088549060005,"d":"863.0"}},{"$f":"IF(DA61=999,0,IF($H61>0,EF$28*$M61*($H61-DA61)/$H61,EF$28*$M61/(DA61+1)))","v":{"v":1898.6194807932013,"d":"1898.6"}},{"$f":"IF(DB61=999,0,IF($H61>0,EG$28*$M61*($H61-DB61)/$H61,EG$28*$M61/(DB61+1)))","v":{"v":3132.7221433087825,"d":"3132.7"}},{"$f":"IF(DC61=999,0,IF($H61>0,EH$28*$M61*($H61-DC61)/$H61,EH$28*$M61/(DC61+1)))","v":{"v":4594.659143519548,"d":"4594.7"}},{"$f":"IF(DD61=999,0,IF($H61>0,EI$28*$M61*($H61-DD61)/$H61,EI$28*$M61/(DD61+1)))","v":{"v":6317.656322339379,"d":"6317.7"}},{"$f":"IF(DE61=999,0,IF($H61>0,EJ$28*$M61*($H61-DE61)/$H61,EJ$28*$M61/(DE61+1)))","v":{"v":8339.306345487981,"d":"8339.3"}},{"$f":"IF(DF61=999,0,IF($H61>0,EK$28*$M61*($H61-DF61)/$H61,EK$28*$M61/(DF61+1)))","v":{"v":10702.10981004291,"d":"10702.1"}},{"$f":"IF(DG61=999,0,IF($H61>0,EL$28*$M61*($H61-DG61)/$H61,EL$28*$M61/(DG61+1)))","v":{"v":13454.080904053943,"d":"13454.1"}},{"$f":"IF(DH61=999,0,IF($H61>0,EM$28*$M61*($H61-DH61)/$H61,EM$28*$M61/(DH61+1)))","v":{"v":16649.425118766758,"d":"16649.4"}},{"$f":"IF(DI61=999,0,IF($H61>0,EN$28*$M61*($H61-DI61)/$H61,EN$28*$M61/(DI61+1)))","v":{"v":20349.29736738159,"d":"20349.3"}},{"$f":"IF(DJ61=999,0,IF($H61>0,EO$28*$M61*($H61-DJ61)/$H61,EO$28*$M61/(DJ61+1)))","v":{"v":2238.4227104119755,"d":"2238.4"}},{"$f":"IF(DK61=999,0,IF($H61>0,EP$28*$M61*($H61-DK61)/$H61,EP$28*$M61/(DK61+1)))","v":{"v":4924.529962906347,"d":"4924.5"}},{"$f":"IF(DL61=999,0,IF($H61>0,EQ$28*$M61*($H61-DL61)/$H61,EQ$28*$M61/(DL61+1)))","v":{"v":8125.474438795472,"d":"8125.5"}},{"$f":"IF(DM61=999,0,IF($H61>0,ER$28*$M61*($H61-DM61)/$H61,ER$28*$M61/(DM61+1)))","v":{"v":11917.362510233359,"d":"11917.4"}},{"$f":"IF(DN61=999,0,IF($H61>0,ES$28*$M61*($H61-DN61)/$H61,ES$28*$M61/(DN61+1)))","v":{"v":16386.37345157087,"d":"16386.4"}},{"$f":"IF(DO61=999,0,IF($H61>0,ET$28*$M61*($H61-DO61)/$H61,ET$28*$M61/(DO61+1)))","v":{"v":21630.012956073544,"d":"21630.0"}},{"$f":"IF(DP61=999,0,IF($H61>0,EU$28*$M61*($H61-DP61)/$H61,EU$28*$M61/(DP61+1)))","v":{"v":27758.516626961056,"d":"27758.5"}},{"$f":"IF(DQ61=999,0,IF($H61>0,EV$28*$M61*($H61-DQ61)/$H61,EV$28*$M61/(DQ61+1)))","v":{"v":34896.42090246533,"d":"34896.4"}},{"$f":"IF(DR61=999,0,IF($H61>0,EW$28*$M61*($H61-DR61)/$H61,EW$28*$M61/(DR61+1)))","v":{"v":43184.32086680086,"d":"43184.3"}},{"$f":"IF(DS61=999,0,IF($H61>0,EX$28*$M61*($H61-DS61)/$H61,EX$28*$M61/(DS61+1)))","v":{"v":52780.83661497883,"d":"52780.8"}},{"$f":"IF(DT61=999,0,IF($H61>0,EY$28*$M61*($H61-DT61)/$H61,EY$28*$M61/(DT61+1)))","v":{"v":5805.89202764767,"d":"5805.9"}},{"$f":"IF(DU61=999,0,IF($H61>0,EZ$28*$M61*($H61-DU61)/$H61,EZ$28*$M61/(DU61+1)))","v":{"v":12772.962460824878,"d":"12773.0"}},{"$nulls":3},{"$f":"MAX(0,I61-Years)","v":8},{"$f":"K61*(1+Inflation/100)^Years","v":{"v":4270,"d":"$4,270"}}]
[true,null,32,null,null,"Pool Building",{"$nulls":6},{"v":0,"d":"$0"},null,"Pool Building",{"$nulls":4},"Pool Building",{"$nulls":6},"Pool Building",{"$nulls":9},"Pool Building",{"$nulls":4},{"$f":"SUM(AV$31:AV62)","v":{"v":446341.64761904755,"d":"$446,342"}},null,"Pool Building",{"$nulls":8},"Pool Building",{"$nulls":6},"Pool Building",{"$nulls":6},"Pool Building",{"$nulls":6},"Pool Building",{"$nulls":6},"Pool Building",{"$nulls":6},"Pool Building",{"$nulls":6},0,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"IF(CW62=999,0,IF($H62>0,EB$28*$M62*($H62-CW62)/$H62,EB$28*$M62/(CW62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CX62=999,0,IF($H62>0,EC$28*$M62*($H62-CX62)/$H62,EC$28*$M62/(CX62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CY62=999,0,IF($H62>0,ED$28*$M62*($H62-CY62)/$H62,ED$28*$M62/(CY62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CZ62=999,0,IF($H62>0,EE$28*$M62*($H62-CZ62)/$H62,EE$28*$M62/(CZ62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DA62=999,0,IF($H62>0,EF$28*$M62*($H62-DA62)/$H62,EF$28*$M62/(DA62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DB62=999,0,IF($H62>0,EG$28*$M62*($H62-DB62)/$H62,EG$28*$M62/(DB62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DC62=999,0,IF($H62>0,EH$28*$M62*($H62-DC62)/$H62,EH$28*$M62/(DC62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DD62=999,0,IF($H62>0,EI$28*$M62*($H62-DD62)/$H62,EI$28*$M62/(DD62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DE62=999,0,IF($H62>0,EJ$28*$M62*($H62-DE62)/$H62,EJ$28*$M62/(DE62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DF62=999,0,IF($H62>0,EK$28*$M62*($H62-DF62)/$H62,EK$28*$M62/(DF62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DG62=999,0,IF($H62>0,EL$28*$M62*($H62-DG62)/$H62,EL$28*$M62/(DG62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DH62=999,0,IF($H62>0,EM$28*$M62*($H62-DH62)/$H62,EM$28*$M62/(DH62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DI62=999,0,IF($H62>0,EN$28*$M62*($H62-DI62)/$H62,EN$28*$M62/(DI62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DJ62=999,0,IF($H62>0,EO$28*$M62*($H62-DJ62)/$H62,EO$28*$M62/(DJ62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DK62=999,0,IF($H62>0,EP$28*$M62*($H62-DK62)/$H62,EP$28*$M62/(DK62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DL62=999,0,IF($H62>0,EQ$28*$M62*($H62-DL62)/$H62,EQ$28*$M62/(DL62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DM62=999,0,IF($H62>0,ER$28*$M62*($H62-DM62)/$H62,ER$28*$M62/(DM62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DN62=999,0,IF($H62>0,ES$28*$M62*($H62-DN62)/$H62,ES$28*$M62/(DN62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DO62=999,0,IF($H62>0,ET$28*$M62*($H62-DO62)/$H62,ET$28*$M62/(DO62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DP62=999,0,IF($H62>0,EU$28*$M62*($H62-DP62)/$H62,EU$28*$M62/(DP62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DQ62=999,0,IF($H62>0,EV$28*$M62*($H62-DQ62)/$H62,EV$28*$M62/(DQ62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DR62=999,0,IF($H62>0,EW$28*$M62*($H62-DR62)/$H62,EW$28*$M62/(DR62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DS62=999,0,IF($H62>0,EX$28*$M62*($H62-DS62)/$H62,EX$28*$M62/(DS62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DT62=999,0,IF($H62>0,EY$28*$M62*($H62-DT62)/$H62,EY$28*$M62/(DT62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DU62=999,0,IF($H62>0,EZ$28*$M62*($H62-DU62)/$H62,EZ$28*$M62/(DU62+1)))","v":{"v":0,"d":"0.0"}},{"$nulls":3},{"$f":"MAX(0,I62-Years)","v":0},{"$f":"K62*(1+Inflation/100)^Years","v":{"v":0,"d":"$0"}}]
[false,null,33,null,500,"Pool Building - Remodel Project","Potential project",0,3,{"v":750000,"d":"$750,000"},{"v":900000,"d":"$900,000"},null,{"$f":"(J63+K63)/2","v":{"v":825000,"d":"$825,000"}},{"$f":"E63","v":500},{"$f":"F63","v":"Pool Building - Remodel Project"},{"$f":"H63","v":0},{"$f":"I63","v":3},{"$f":"M63","v":{"v":825000,"d":"$825,000"}},{"$f":"E63","v":500},{"$f":"F63","v":"Pool Building - Remodel Project"},{"$f":"G63","v":"Potential project"},{"$f":"H63","v":0},{"$f":"I63","v":3},{"$f":"J63","v":{"v":750000,"d":"$750,000"}},{"$f":"K63","v":{"v":900000,"d":"$900,000"}},{"$f":"E63","v":500},{"$f":"F63","v":"Pool Building - Remodel Project"},{"$f":"M63","v":{"v":825000,"d":"$825,000"}},"X",{"$f":"IF(H63-I63<0,0,H63-I63)","v":0},"/",{"$f":"H63","v":0},"=",{"$f":"DV63+(1-Main!$D$61)*(DW63-DV63)","v":{"v":206250,"d":"$206,250"}},null,{"$f":"E63","v":500},{"$f":"F63","v":"Pool Building - Remodel Project"},{"$f":"H63","v":0},{"$f":"M63","v":{"v":825000,"d":"$825,000"}},{"$f":"IF(H63>0,M63/H63,0)","v":{"v":0,"d":"$0"}},{"$f":"AN63/AN$77","v":{"v":0,"d":"0.0%"}},{"$f":"SUM(AV$31:AV63)","v":{"v":652591.6476190476,"d":"$652,592"}},{"$f":"E63","v":500},{"$f":"F63","v":"Pool Building - Remodel Project"},{"$f":"H63","v":0},{"$f":"I63","v":3},{"$f":"M63","v":{"v":825000,"d":"$825,000"}},{"$f":"DV63+(1-Main!$D$61)*(DW63-DV63)","v":{"v":206250,"d":"$206,250"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV63,IF((AP63-AV63)>=Main!D$20,0,IF(AP63<=Main!D$20,AV63,Main!D$20-AP63+AV63)))","v":{"v":103875.35238095245,"d":"$103,875"}},{"$f":"AO63*Main!RecommendContrib","v":{"v":0,"d":"$0.00"}},null,500,"Pool Building - Remodel Project",{"$f":"IF(CQ63=0,$M63*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR63=0,$M63*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS63=0,$M63*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT63=0,$M63*BE$3,0)","v":{"v":1098075.0000000002,"d":"$1,098,075"}},{"$f":"IF(CU63=0,$M63*BF$3,0)","v":{"v":0,"d":"$0"}},500,"Pool Building - Remodel Project",{"$f":"IF(CV63=0,$M63*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW63=0,$M63*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX63=0,$M63*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY63=0,$M63*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ63=0,$M63*BM$3,0)","v":{"v":0,"d":"$0"}},500,"Pool Building - Remodel Project",{"$f":"IF(DA63=0,$M63*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB63=0,$M63*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC63=0,$M63*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD63=0,$M63*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE63=0,$M63*BT$3,0)","v":{"v":0,"d":"$0"}},500,"Pool Building - Remodel Project",{"$f":"IF(DF63=0,$M63*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG63=0,$M63*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH63=0,$M63*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI63=0,$M63*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ63=0,$M63*CA$3,0)","v":{"v":0,"d":"$0"}},500,"Pool Building - Remodel Project",{"$f":"IF(DK63=0,$M63*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL63=0,$M63*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM63=0,$M63*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN63=0,$M63*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO63=0,$M63*CH$3,0)","v":{"v":0,"d":"$0"}},500,"Pool Building - Remodel Project",{"$f":"IF(DP63=0,$M63*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ63=0,$M63*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR63=0,$M63*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS63=0,$M63*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT63=0,$M63*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU63=0,$M63*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H63=0,I63,IF($I63>$H63,$H63,$I63))","v":3},{"$f":"IF(AND($H63>0,$I63-CR$28>=$H63),$H63,IF(CQ63=999,999,IF(CQ63-1<0,IF($H63=0,999,$H63-1),CQ63-1)))","v":2},{"$f":"IF(AND($H63>0,$I63-CS$28>=$H63),$H63,IF(CR63=999,999,IF(CR63-1<0,IF($H63=0,999,$H63-1),CR63-1)))","v":1},{"$f":"IF(AND($H63>0,$I63-CT$28>=$H63),$H63,IF(CS63=999,999,IF(CS63-1<0,IF($H63=0,999,$H63-1),CS63-1)))","v":0},{"$f":"IF(AND($H63>0,$I63-CU$28>=$H63),$H63,IF(CT63=999,999,IF(CT63-1<0,IF($H63=0,999,$H63-1),CT63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-CV$28>=$H63),$H63,IF(CU63=999,999,IF(CU63-1<0,IF($H63=0,999,$H63-1),CU63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-CW$28>=$H63),$H63,IF(CV63=999,999,IF(CV63-1<0,IF($H63=0,999,$H63-1),CV63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-CX$28>=$H63),$H63,IF(CW63=999,999,IF(CW63-1<0,IF($H63=0,999,$H63-1),CW63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-CY$28>=$H63),$H63,IF(CX63=999,999,IF(CX63-1<0,IF($H63=0,999,$H63-1),CX63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-CZ$28>=$H63),$H63,IF(CY63=999,999,IF(CY63-1<0,IF($H63=0,999,$H63-1),CY63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DA$28>=$H63),$H63,IF(CZ63=999,999,IF(CZ63-1<0,IF($H63=0,999,$H63-1),CZ63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DB$28>=$H63),$H63,IF(DA63=999,999,IF(DA63-1<0,IF($H63=0,999,$H63-1),DA63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DC$28>=$H63),$H63,IF(DB63=999,999,IF(DB63-1<0,IF($H63=0,999,$H63-1),DB63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DD$28>=$H63),$H63,IF(DC63=999,999,IF(DC63-1<0,IF($H63=0,999,$H63-1),DC63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DE$28>=$H63),$H63,IF(DD63=999,999,IF(DD63-1<0,IF($H63=0,999,$H63-1),DD63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DF$28>=$H63),$H63,IF(DE63=999,999,IF(DE63-1<0,IF($H63=0,999,$H63-1),DE63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DG$28>=$H63),$H63,IF(DF63=999,999,IF(DF63-1<0,IF($H63=0,999,$H63-1),DF63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DH$28>=$H63),$H63,IF(DG63=999,999,IF(DG63-1<0,IF($H63=0,999,$H63-1),DG63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DI$28>=$H63),$H63,IF(DH63=999,999,IF(DH63-1<0,IF($H63=0,999,$H63-1),DH63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DJ$28>=$H63),$H63,IF(DI63=999,999,IF(DI63-1<0,IF($H63=0,999,$H63-1),DI63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DK$28>=$H63),$H63,IF(DJ63=999,999,IF(DJ63-1<0,IF($H63=0,999,$H63-1),DJ63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DL$28>=$H63),$H63,IF(DK63=999,999,IF(DK63-1<0,IF($H63=0,999,$H63-1),DK63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DM$28>=$H63),$H63,IF(DL63=999,999,IF(DL63-1<0,IF($H63=0,999,$H63-1),DL63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DN$28>=$H63),$H63,IF(DM63=999,999,IF(DM63-1<0,IF($H63=0,999,$H63-1),DM63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DO$28>=$H63),$H63,IF(DN63=999,999,IF(DN63-1<0,IF($H63=0,999,$H63-1),DN63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DP$28>=$H63),$H63,IF(DO63=999,999,IF(DO63-1<0,IF($H63=0,999,$H63-1),DO63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DQ$28>=$H63),$H63,IF(DP63=999,999,IF(DP63-1<0,IF($H63=0,999,$H63-1),DP63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DR$28>=$H63),$H63,IF(DQ63=999,999,IF(DQ63-1<0,IF($H63=0,999,$H63-1),DQ63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DS$28>=$H63),$H63,IF(DR63=999,999,IF(DR63-1<0,IF($H63=0,999,$H63-1),DR63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DT$28>=$H63),$H63,IF(DS63=999,999,IF(DS63-1<0,IF($H63=0,999,$H63-1),DS63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DU$28>=$H63),$H63,IF(DT63=999,999,IF(DT63-1<0,IF($H63=0,999,$H63-1),DT63-1)))","v":999},{"$f":"IF($H63>0,$M63*($H63-CQ63)/$H63,$M63/(CQ63+1))","v":{"v":206250,"d":"206250.0"}},{"$f":"IF(CR63=999,0,IF($H63>0,DW$28*$M63*($H63-CR63)/$H63,DW$28*$M63/(CR63+1)))","v":{"v":302500.00000000006,"d":"302500.0"}},{"$f":"IF(CS63=999,0,IF($H63>0,DX$28*$M63*($H63-CS63)/$H63,DX$28*$M63/(CS63+1)))","v":{"v":499125.00000000006,"d":"499125.0"}},{"$f":"IF(CT63=999,0,IF($H63>0,DY$28*$M63*($H63-CT63)/$H63,DY$28*$M63/(CT63+1)))","v":{"v":1098075.0000000002,"d":"1098075.0"}},{"$f":"IF(CU63=999,0,IF($H63>0,DZ$28*$M63*($H63-CU63)/$H63,DZ$28*$M63/(CU63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CV63=999,0,IF($H63>0,EA$28*$M63*($H63-CV63)/$H63,EA$28*$M63/(CV63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CW63=999,0,IF($H63>0,EB$28*$M63*($H63-CW63)/$H63,EB$28*$M63/(CW63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CX63=999,0,IF($H63>0,EC$28*$M63*($H63-CX63)/$H63,EC$28*$M63/(CX63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CY63=999,0,IF($H63>0,ED$28*$M63*($H63-CY63)/$H63,ED$28*$M63/(CY63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CZ63=999,0,IF($H63>0,EE$28*$M63*($H63-CZ63)/$H63,EE$28*$M63/(CZ63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DA63=999,0,IF($H63>0,EF$28*$M63*($H63-DA63)/$H63,EF$28*$M63/(DA63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DB63=999,0,IF($H63>0,EG$28*$M63*($H63-DB63)/$H63,EG$28*$M63/(DB63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DC63=999,0,IF($H63>0,EH$28*$M63*($H63-DC63)/$H63,EH$28*$M63/(DC63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DD63=999,0,IF($H63>0,EI$28*$M63*($H63-DD63)/$H63,EI$28*$M63/(DD63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DE63=999,0,IF($H63>0,EJ$28*$M63*($H63-DE63)/$H63,EJ$28*$M63/(DE63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DF63=999,0,IF($H63>0,EK$28*$M63*($H63-DF63)/$H63,EK$28*$M63/(DF63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DG63=999,0,IF($H63>0,EL$28*$M63*($H63-DG63)/$H63,EL$28*$M63/(DG63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DH63=999,0,IF($H63>0,EM$28*$M63*($H63-DH63)/$H63,EM$28*$M63/(DH63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DI63=999,0,IF($H63>0,EN$28*$M63*($H63-DI63)/$H63,EN$28*$M63/(DI63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DJ63=999,0,IF($H63>0,EO$28*$M63*($H63-DJ63)/$H63,EO$28*$M63/(DJ63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DK63=999,0,IF($H63>0,EP$28*$M63*($H63-DK63)/$H63,EP$28*$M63/(DK63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DL63=999,0,IF($H63>0,EQ$28*$M63*($H63-DL63)/$H63,EQ$28*$M63/(DL63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DM63=999,0,IF($H63>0,ER$28*$M63*($H63-DM63)/$H63,ER$28*$M63/(DM63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DN63=999,0,IF($H63>0,ES$28*$M63*($H63-DN63)/$H63,ES$28*$M63/(DN63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DO63=999,0,IF($H63>0,ET$28*$M63*($H63-DO63)/$H63,ET$28*$M63/(DO63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DP63=999,0,IF($H63>0,EU$28*$M63*($H63-DP63)/$H63,EU$28*$M63/(DP63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DQ63=999,0,IF($H63>0,EV$28*$M63*($H63-DQ63)/$H63,EV$28*$M63/(DQ63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DR63=999,0,IF($H63>0,EW$28*$M63*($H63-DR63)/$H63,EW$28*$M63/(DR63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DS63=999,0,IF($H63>0,EX$28*$M63*($H63-DS63)/$H63,EX$28*$M63/(DS63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DT63=999,0,IF($H63>0,EY$28*$M63*($H63-DT63)/$H63,EY$28*$M63/(DT63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DU63=999,0,IF($H63>0,EZ$28*$M63*($H63-DU63)/$H63,EZ$28*$M63/(DU63+1)))","v":{"v":0,"d":"0.0"}},{"$nulls":3},{"$f":"MAX(0,I63-Years)","v":3},{"$f":"K63*(1+Inflation/100)^Years","v":{"v":900000,"d":"$900,000"}}]
[false,null,34,null,502,"Pool Bldg. Exterior - Caulk/Paint","Approx 2,500 GSF",8,0,{"v":3050,"d":"$3,050"},{"v":4636,"d":"$4,636"},null,{"$f":"(J64+K64)/2","v":{"v":3843,"d":"$3,843"}},{"$f":"E64","v":502},{"$f":"F64","v":"Pool Bldg. Exterior - Caulk/Paint"},{"$f":"H64","v":8},{"$f":"I64","v":0},{"$f":"M64","v":{"v":3843,"d":"$3,843"}},{"$f":"E64","v":502},{"$f":"F64","v":"Pool Bldg. Exterior - Caulk/Paint"},{"$f":"G64","v":"Approx 2,500 GSF"},{"$f":"H64","v":8},{"$f":"I64","v":0},{"$f":"J64","v":{"v":3050,"d":"$3,050"}},{"$f":"K64","v":{"v":4636,"d":"$4,636"}},{"$f":"E64","v":502},{"$f":"F64","v":"Pool Bldg. Exterior - Caulk/Paint"},{"$f":"M64","v":{"v":3843,"d":"$3,843"}},"X",{"$f":"IF(H64-I64<0,0,H64-I64)","v":8},"/",{"$f":"H64","v":8},"=",{"$f":"DV64+(1-Main!$D$61)*(DW64-DV64)","v":{"v":3843,"d":"$3,843"}},null,{"$f":"E64","v":502},{"$f":"F64","v":"Pool Bldg. Exterior - Caulk/Paint"},{"$f":"H64","v":8},{"$f":"M64","v":{"v":3843,"d":"$3,843"}},{"$f":"IF(H64>0,M64/H64,0)","v":{"v":480.375,"d":"$480"}},{"v":0.01096950747953957,"d":"1.1%"},{"$f":"SUM(AV$31:AV64)","v":{"v":656434.6476190476,"d":"$656,435"}},{"$f":"E64","v":502},{"$f":"F64","v":"Pool Bldg. Exterior - Caulk/Paint"},{"$f":"H64","v":8},{"$f":"I64","v":0},{"$f":"M64","v":{"v":3843,"d":"$3,843"}},{"$f":"DV64+(1-Main!$D$61)*(DW64-DV64)","v":{"v":3843,"d":"$3,843"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV64,IF((AP64-AV64)>=Main!D$20,0,IF(AP64<=Main!D$20,AV64,Main!D$20-AP64+AV64)))","v":{"v":0,"d":"$0"}},{"$f":"AO64*Main!RecommendContrib","v":{"v":680.1094637314533,"d":"$680.11"}},null,502,"Pool Bldg. Exterior - Caulk/Paint",{"$f":"IF(CQ64=0,$M64*BB$3,0)","v":{"v":3843,"d":"$3,843"}},{"$f":"IF(CR64=0,$M64*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS64=0,$M64*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT64=0,$M64*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU64=0,$M64*BF$3,0)","v":{"v":0,"d":"$0"}},502,"Pool Bldg. Exterior - Caulk/Paint",{"$f":"IF(CV64=0,$M64*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW64=0,$M64*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX64=0,$M64*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY64=0,$M64*BL$3,0)","v":{"v":8237.811796830005,"d":"$8,238"}},{"$f":"IF(CZ64=0,$M64*BM$3,0)","v":{"v":0,"d":"$0"}},502,"Pool Bldg. Exterior - Caulk/Paint",{"$f":"IF(DA64=0,$M64*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB64=0,$M64*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC64=0,$M64*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD64=0,$M64*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE64=0,$M64*BT$3,0)","v":{"v":0,"d":"$0"}},502,"Pool Bldg. Exterior - Caulk/Paint",{"$f":"IF(DF64=0,$M64*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG64=0,$M64*BX$3,0)","v":{"v":17658.4811865708,"d":"$17,658"}},{"$f":"IF(DH64=0,$M64*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI64=0,$M64*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ64=0,$M64*CA$3,0)","v":{"v":0,"d":"$0"}},502,"Pool Bldg. Exterior - Caulk/Paint",{"$f":"IF(DK64=0,$M64*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL64=0,$M64*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM64=0,$M64*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN64=0,$M64*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO64=0,$M64*CH$3,0)","v":{"v":37852.52267312871,"d":"$37,853"}},502,"Pool Bldg. Exterior - Caulk/Paint",{"$f":"IF(DP64=0,$M64*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ64=0,$M64*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR64=0,$M64*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS64=0,$M64*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT64=0,$M64*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU64=0,$M64*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H64=0,I64,IF($I64>$H64,$H64,$I64))","v":0},{"$f":"IF(AND($H64>0,$I64-CR$28>=$H64),$H64,IF(CQ64=999,999,IF(CQ64-1<0,IF($H64=0,999,$H64-1),CQ64-1)))","v":7},{"$f":"IF(AND($H64>0,$I64-CS$28>=$H64),$H64,IF(CR64=999,999,IF(CR64-1<0,IF($H64=0,999,$H64-1),CR64-1)))","v":6},{"$f":"IF(AND($H64>0,$I64-CT$28>=$H64),$H64,IF(CS64=999,999,IF(CS64-1<0,IF($H64=0,999,$H64-1),CS64-1)))","v":5},{"$f":"IF(AND($H64>0,$I64-CU$28>=$H64),$H64,IF(CT64=999,999,IF(CT64-1<0,IF($H64=0,999,$H64-1),CT64-1)))","v":4},{"$f":"IF(AND($H64>0,$I64-CV$28>=$H64),$H64,IF(CU64=999,999,IF(CU64-1<0,IF($H64=0,999,$H64-1),CU64-1)))","v":3},{"$f":"IF(AND($H64>0,$I64-CW$28>=$H64),$H64,IF(CV64=999,999,IF(CV64-1<0,IF($H64=0,999,$H64-1),CV64-1)))","v":2},{"$f":"IF(AND($H64>0,$I64-CX$28>=$H64),$H64,IF(CW64=999,999,IF(CW64-1<0,IF($H64=0,999,$H64-1),CW64-1)))","v":1},{"$f":"IF(AND($H64>0,$I64-CY$28>=$H64),$H64,IF(CX64=999,999,IF(CX64-1<0,IF($H64=0,999,$H64-1),CX64-1)))","v":0},{"$f":"IF(AND($H64>0,$I64-CZ$28>=$H64),$H64,IF(CY64=999,999,IF(CY64-1<0,IF($H64=0,999,$H64-1),CY64-1)))","v":7},{"$f":"IF(AND($H64>0,$I64-DA$28>=$H64),$H64,IF(CZ64=999,999,IF(CZ64-1<0,IF($H64=0,999,$H64-1),CZ64-1)))","v":6},{"$f":"IF(AND($H64>0,$I64-DB$28>=$H64),$H64,IF(DA64=999,999,IF(DA64-1<0,IF($H64=0,999,$H64-1),DA64-1)))","v":5},{"$f":"IF(AND($H64>0,$I64-DC$28>=$H64),$H64,IF(DB64=999,999,IF(DB64-1<0,IF($H64=0,999,$H64-1),DB64-1)))","v":4},{"$f":"IF(AND($H64>0,$I64-DD$28>=$H64),$H64,IF(DC64=999,999,IF(DC64-1<0,IF($H64=0,999,$H64-1),DC64-1)))","v":3},{"$f":"IF(AND($H64>0,$I64-DE$28>=$H64),$H64,IF(DD64=999,999,IF(DD64-1<0,IF($H64=0,999,$H64-1),DD64-1)))","v":2},{"$f":"IF(AND($H64>0,$I64-DF$28>=$H64),$H64,IF(DE64=999,999,IF(DE64-1<0,IF($H64=0,999,$H64-1),DE64-1)))","v":1},{"$f":"IF(AND($H64>0,$I64-DG$28>=$H64),$H64,IF(DF64=999,999,IF(DF64-1<0,IF($H64=0,999,$H64-1),DF64-1)))","v":0},{"$f":"IF(AND($H64>0,$I64-DH$28>=$H64),$H64,IF(DG64=999,999,IF(DG64-1<0,IF($H64=0,999,$H64-1),DG64-1)))","v":7},{"$f":"IF(AND($H64>0,$I64-DI$28>=$H64),$H64,IF(DH64=999,999,IF(DH64-1<0,IF($H64=0,999,$H64-1),DH64-1)))","v":6},{"$f":"IF(AND($H64>0,$I64-DJ$28>=$H64),$H64,IF(DI64=999,999,IF(DI64-1<0,IF($H64=0,999,$H64-1),DI64-1)))","v":5},{"$f":"IF(AND($H64>0,$I64-DK$28>=$H64),$H64,IF(DJ64=999,999,IF(DJ64-1<0,IF($H64=0,999,$H64-1),DJ64-1)))","v":4},{"$f":"IF(AND($H64>0,$I64-DL$28>=$H64),$H64,IF(DK64=999,999,IF(DK64-1<0,IF($H64=0,999,$H64-1),DK64-1)))","v":3},{"$f":"IF(AND($H64>0,$I64-DM$28>=$H64),$H64,IF(DL64=999,999,IF(DL64-1<0,IF($H64=0,999,$H64-1),DL64-1)))","v":2},{"$f":"IF(AND($H64>0,$I64-DN$28>=$H64),$H64,IF(DM64=999,999,IF(DM64-1<0,IF($H64=0,999,$H64-1),DM64-1)))","v":1},{"$f":"IF(AND($H64>0,$I64-DO$28>=$H64),$H64,IF(DN64=999,999,IF(DN64-1<0,IF($H64=0,999,$H64-1),DN64-1)))","v":0},{"$f":"IF(AND($H64>0,$I64-DP$28>=$H64),$H64,IF(DO64=999,999,IF(DO64-1<0,IF($H64=0,999,$H64-1),DO64-1)))","v":7},{"$f":"IF(AND($H64>0,$I64-DQ$28>=$H64),$H64,IF(DP64=999,999,IF(DP64-1<0,IF($H64=0,999,$H64-1),DP64-1)))","v":6},{"$f":"IF(AND($H64>0,$I64-DR$28>=$H64),$H64,IF(DQ64=999,999,IF(DQ64-1<0,IF($H64=0,999,$H64-1),DQ64-1)))","v":5},{"$f":"IF(AND($H64>0,$I64-DS$28>=$H64),$H64,IF(DR64=999,999,IF(DR64-1<0,IF($H64=0,999,$H64-1),DR64-1)))","v":4},{"$f":"IF(AND($H64>0,$I64-DT$28>=$H64),$H64,IF(DS64=999,999,IF(DS64-1<0,IF($H64=0,999,$H64-1),DS64-1)))","v":3},{"$f":"IF(AND($H64>0,$I64-DU$28>=$H64),$H64,IF(DT64=999,999,IF(DT64-1<0,IF($H64=0,999,$H64-1),DT64-1)))","v":2},{"$f":"IF($H64>0,$M64*($H64-CQ64)/$H64,$M64/(CQ64+1))","v":{"v":3843,"d":"3843.0"}},{"$f":"IF(CR64=999,0,IF($H64>0,DW$28*$M64*($H64-CR64)/$H64,DW$28*$M64/(CR64+1)))","v":{"v":528.4125,"d":"528.4"}},{"$f":"IF(CS64=999,0,IF($H64>0,DX$28*$M64*($H64-CS64)/$H64,DX$28*$M64/(CS64+1)))","v":{"v":1162.5075000000002,"d":"1162.5"}},{"$f":"IF(CT64=999,0,IF($H64>0,DY$28*$M64*($H64-CT64)/$H64,DY$28*$M64/(CT64+1)))","v":{"v":1918.1373750000005,"d":"1918.1"}},{"$f":"IF(CU64=999,0,IF($H64>0,DZ$28*$M64*($H64-CU64)/$H64,DZ$28*$M64/(CU64+1)))","v":{"v":2813.268150000001,"d":"2813.3"}},{"$f":"IF(CV64=999,0,IF($H64>0,EA$28*$M64*($H64-CV64)/$H64,EA$28*$M64/(CV64+1)))","v":{"v":3868.243706250001,"d":"3868.2"}},{"$f":"IF(CW64=999,0,IF($H64>0,EB$28*$M64*($H64-CW64)/$H64,EB$28*$M64/(CW64+1)))","v":{"v":5106.081692250003,"d":"5106.1"}},{"$f":"IF(CX64=999,0,IF($H64>0,EC$28*$M64*($H64-CX64)/$H64,EC$28*$M64/(CX64+1)))","v":{"v":6552.804838387504,"d":"6552.8"}},{"$f":"IF(CY64=999,0,IF($H64>0,ED$28*$M64*($H64-CY64)/$H64,ED$28*$M64/(CY64+1)))","v":{"v":8237.811796830005,"d":"8237.8"}},{"$f":"IF(CZ64=999,0,IF($H64>0,EE$28*$M64*($H64-CZ64)/$H64,EE$28*$M64/(CZ64+1)))","v":{"v":1132.6991220641257,"d":"1132.7"}},{"$f":"IF(DA64=999,0,IF($H64>0,EF$28*$M64*($H64-DA64)/$H64,EF$28*$M64/(DA64+1)))","v":{"v":2491.938068541077,"d":"2491.9"}},{"$f":"IF(DB64=999,0,IF($H64>0,EG$28*$M64*($H64-DB64)/$H64,EG$28*$M64/(DB64+1)))","v":{"v":4111.697813092777,"d":"4111.7"}},{"$f":"IF(DC64=999,0,IF($H64>0,EH$28*$M64*($H64-DC64)/$H64,EH$28*$M64/(DC64+1)))","v":{"v":6030.490125869406,"d":"6030.5"}},{"$f":"IF(DD64=999,0,IF($H64>0,EI$28*$M64*($H64-DD64)/$H64,EI$28*$M64/(DD64+1)))","v":{"v":8291.923923070433,"d":"8291.9"}},{"$f":"IF(DE64=999,0,IF($H64>0,EJ$28*$M64*($H64-DE64)/$H64,EJ$28*$M64/(DE64+1)))","v":{"v":10945.339578452975,"d":"10945.3"}},{"$f":"IF(DF64=999,0,IF($H64>0,EK$28*$M64*($H64-DF64)/$H64,EK$28*$M64/(DF64+1)))","v":{"v":14046.519125681318,"d":"14046.5"}},{"$f":"IF(DG64=999,0,IF($H64>0,EL$28*$M64*($H64-DG64)/$H64,EL$28*$M64/(DG64+1)))","v":{"v":17658.4811865708,"d":"17658.5"}},{"$f":"IF(DH64=999,0,IF($H64>0,EM$28*$M64*($H64-DH64)/$H64,EM$28*$M64/(DH64+1)))","v":{"v":2428.0411631534853,"d":"2428.0"}},{"$f":"IF(DI64=999,0,IF($H64>0,EN$28*$M64*($H64-DI64)/$H64,EN$28*$M64/(DI64+1)))","v":{"v":5341.690558937667,"d":"5341.7"}},{"$f":"IF(DJ64=999,0,IF($H64>0,EO$28*$M64*($H64-DJ64)/$H64,EO$28*$M64/(DJ64+1)))","v":{"v":8813.789422247153,"d":"8813.8"}},{"$f":"IF(DK64=999,0,IF($H64>0,EP$28*$M64*($H64-DK64)/$H64,EP$28*$M64/(DK64+1)))","v":{"v":12926.891152629158,"d":"12926.9"}},{"$f":"IF(DL64=999,0,IF($H64>0,EQ$28*$M64*($H64-DL64)/$H64,EQ$28*$M64/(DL64+1)))","v":{"v":17774.475334865096,"d":"17774.5"}},{"$f":"IF(DM64=999,0,IF($H64>0,ER$28*$M64*($H64-DM64)/$H64,ER$28*$M64/(DM64+1)))","v":{"v":23462.307442021927,"d":"23462.3"}},{"$f":"IF(DN64=999,0,IF($H64>0,ES$28*$M64*($H64-DN64)/$H64,ES$28*$M64/(DN64+1)))","v":{"v":30109.96121726148,"d":"30110.0"}},{"$f":"IF(DO64=999,0,IF($H64>0,ET$28*$M64*($H64-DO64)/$H64,ET$28*$M64/(DO64+1)))","v":{"v":37852.52267312871,"d":"37852.5"}},{"$f":"IF(DP64=999,0,IF($H64>0,EU$28*$M64*($H64-DP64)/$H64,EU$28*$M64/(DP64+1)))","v":{"v":5204.7218675551985,"d":"5204.7"}},{"$f":"IF(DQ64=999,0,IF($H64>0,EV$28*$M64*($H64-DQ64)/$H64,EV$28*$M64/(DQ64+1)))","v":{"v":11450.388108621437,"d":"11450.4"}},{"$f":"IF(DR64=999,0,IF($H64>0,EW$28*$M64*($H64-DR64)/$H64,EW$28*$M64/(DR64+1)))","v":{"v":18893.140379225377,"d":"18893.1"}},{"$f":"IF(DS64=999,0,IF($H64>0,EX$28*$M64*($H64-DS64)/$H64,EX$28*$M64/(DS64+1)))","v":{"v":27709.939222863883,"d":"27709.9"}},{"$f":"IF(DT64=999,0,IF($H64>0,EY$28*$M64*($H64-DT64)/$H64,EY$28*$M64/(DT64+1)))","v":{"v":38101.166431437836,"d":"38101.2"}},{"$f":"IF(DU64=999,0,IF($H64>0,EZ$28*$M64*($H64-DU64)/$H64,EZ$28*$M64/(DU64+1)))","v":{"v":50293.539689497964,"d":"50293.5"}},{"$nulls":3},{"$f":"MAX(0,I64-Years)","v":0},{"$f":"K64*(1+Inflation/100)^Years","v":{"v":4636,"d":"$4,636"}}]
[false,null,35,null,504,"Pool Bldg Roof - Replace","Approx 2,500 SF",25,25,{"v":12200,"d":"$12,200"},{"v":18300,"d":"$18,300"},null,{"$f":"(J65+K65)/2","v":{"v":15250,"d":"$15,250"}},{"$f":"E65","v":504},{"$f":"F65","v":"Pool Bldg Roof - Replace"},{"$f":"H65","v":25},{"$f":"I65","v":25},{"$f":"M65","v":{"v":15250,"d":"$15,250"}},{"$f":"E65","v":504},{"$f":"F65","v":"Pool Bldg Roof - Replace"},{"$f":"G65","v":"Approx 2,500 SF"},{"$f":"H65","v":25},{"$f":"I65","v":25},{"$f":"J65","v":{"v":12200,"d":"$12,200"}},{"$f":"K65","v":{"v":18300,"d":"$18,300"}},{"$f":"E65","v":504},{"$f":"F65","v":"Pool Bldg Roof - Replace"},{"$f":"M65","v":{"v":15250,"d":"$15,250"}},"X",{"$f":"IF(H65-I65<0,0,H65-I65)","v":0},"/",{"$f":"H65","v":25},"=",{"$f":"DV65+(1-Main!$D$61)*(DW65-DV65)","v":{"v":0,"d":"$0"}},null,{"$f":"E65","v":504},{"$f":"F65","v":"Pool Bldg Roof - Replace"},{"$f":"H65","v":25},{"$f":"M65","v":{"v":15250,"d":"$15,250"}},{"$f":"IF(H65>0,M65/H65,0)","v":{"v":610,"d":"$610"}},{"v":0.013929533307351836,"d":"1.4%"},{"$f":"SUM(AV$31:AV65)","v":{"v":656434.6476190476,"d":"$656,435"}},{"$f":"E65","v":504},{"$f":"F65","v":"Pool Bldg Roof - Replace"},{"$f":"H65","v":25},{"$f":"I65","v":25},{"$f":"M65","v":{"v":15250,"d":"$15,250"}},{"$f":"DV65+(1-Main!$D$61)*(DW65-DV65)","v":{"v":0,"d":"$0"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV65,IF((AP65-AV65)>=Main!D$20,0,IF(AP65<=Main!D$20,AV65,Main!D$20-AP65+AV65)))","v":{"v":0,"d":"$0"}},{"$f":"AO65*Main!RecommendContrib","v":{"v":863.6310650558138,"d":"$863.63"}},null,504,"Pool Bldg Roof - Replace",{"$f":"IF(CQ65=0,$M65*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR65=0,$M65*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS65=0,$M65*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT65=0,$M65*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU65=0,$M65*BF$3,0)","v":{"v":0,"d":"$0"}},504,"Pool Bldg Roof - Replace",{"$f":"IF(CV65=0,$M65*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW65=0,$M65*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX65=0,$M65*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY65=0,$M65*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ65=0,$M65*BM$3,0)","v":{"v":0,"d":"$0"}},504,"Pool Bldg Roof - Replace",{"$f":"IF(DA65=0,$M65*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB65=0,$M65*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC65=0,$M65*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD65=0,$M65*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE65=0,$M65*BT$3,0)","v":{"v":0,"d":"$0"}},504,"Pool Bldg Roof - Replace",{"$f":"IF(DF65=0,$M65*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG65=0,$M65*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH65=0,$M65*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI65=0,$M65*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ65=0,$M65*CA$3,0)","v":{"v":0,"d":"$0"}},504,"Pool Bldg Roof - Replace",{"$f":"IF(DK65=0,$M65*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL65=0,$M65*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM65=0,$M65*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN65=0,$M65*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO65=0,$M65*CH$3,0)","v":{"v":0,"d":"$0"}},504,"Pool Bldg Roof - Replace",{"$f":"IF(DP65=0,$M65*CK$3,0)","v":{"v":165229.26563667296,"d":"$165,229"}},{"$f":"IF(DQ65=0,$M65*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR65=0,$M65*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS65=0,$M65*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT65=0,$M65*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU65=0,$M65*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H65=0,I65,IF($I65>$H65,$H65,$I65))","v":25},{"$f":"IF(AND($H65>0,$I65-CR$28>=$H65),$H65,IF(CQ65=999,999,IF(CQ65-1<0,IF($H65=0,999,$H65-1),CQ65-1)))","v":24},{"$f":"IF(AND($H65>0,$I65-CS$28>=$H65),$H65,IF(CR65=999,999,IF(CR65-1<0,IF($H65=0,999,$H65-1),CR65-1)))","v":23},{"$f":"IF(AND($H65>0,$I65-CT$28>=$H65),$H65,IF(CS65=999,999,IF(CS65-1<0,IF($H65=0,999,$H65-1),CS65-1)))","v":22},{"$f":"IF(AND($H65>0,$I65-CU$28>=$H65),$H65,IF(CT65=999,999,IF(CT65-1<0,IF($H65=0,999,$H65-1),CT65-1)))","v":21},{"$f":"IF(AND($H65>0,$I65-CV$28>=$H65),$H65,IF(CU65=999,999,IF(CU65-1<0,IF($H65=0,999,$H65-1),CU65-1)))","v":20},{"$f":"IF(AND($H65>0,$I65-CW$28>=$H65),$H65,IF(CV65=999,999,IF(CV65-1<0,IF($H65=0,999,$H65-1),CV65-1)))","v":19},{"$f":"IF(AND($H65>0,$I65-CX$28>=$H65),$H65,IF(CW65=999,999,IF(CW65-1<0,IF($H65=0,999,$H65-1),CW65-1)))","v":18},{"$f":"IF(AND($H65>0,$I65-CY$28>=$H65),$H65,IF(CX65=999,999,IF(CX65-1<0,IF($H65=0,999,$H65-1),CX65-1)))","v":17},{"$f":"IF(AND($H65>0,$I65-CZ$28>=$H65),$H65,IF(CY65=999,999,IF(CY65-1<0,IF($H65=0,999,$H65-1),CY65-1)))","v":16},{"$f":"IF(AND($H65>0,$I65-DA$28>=$H65),$H65,IF(CZ65=999,999,IF(CZ65-1<0,IF($H65=0,999,$H65-1),CZ65-1)))","v":15},{"$f":"IF(AND($H65>0,$I65-DB$28>=$H65),$H65,IF(DA65=999,999,IF(DA65-1<0,IF($H65=0,999,$H65-1),DA65-1)))","v":14},{"$f":"IF(AND($H65>0,$I65-DC$28>=$H65),$H65,IF(DB65=999,999,IF(DB65-1<0,IF($H65=0,999,$H65-1),DB65-1)))","v":13},{"$f":"IF(AND($H65>0,$I65-DD$28>=$H65),$H65,IF(DC65=999,999,IF(DC65-1<0,IF($H65=0,999,$H65-1),DC65-1)))","v":12},{"$f":"IF(AND($H65>0,$I65-DE$28>=$H65),$H65,IF(DD65=999,999,IF(DD65-1<0,IF($H65=0,999,$H65-1),DD65-1)))","v":11},{"$f":"IF(AND($H65>0,$I65-DF$28>=$H65),$H65,IF(DE65=999,999,IF(DE65-1<0,IF($H65=0,999,$H65-1),DE65-1)))","v":10},{"$f":"IF(AND($H65>0,$I65-DG$28>=$H65),$H65,IF(DF65=999,999,IF(DF65-1<0,IF($H65=0,999,$H65-1),DF65-1)))","v":9},{"$f":"IF(AND($H65>0,$I65-DH$28>=$H65),$H65,IF(DG65=999,999,IF(DG65-1<0,IF($H65=0,999,$H65-1),DG65-1)))","v":8},{"$f":"IF(AND($H65>0,$I65-DI$28>=$H65),$H65,IF(DH65=999,999,IF(DH65-1<0,IF($H65=0,999,$H65-1),DH65-1)))","v":7},{"$f":"IF(AND($H65>0,$I65-DJ$28>=$H65),$H65,IF(DI65=999,999,IF(DI65-1<0,IF($H65=0,999,$H65-1),DI65-1)))","v":6},{"$f":"IF(AND($H65>0,$I65-DK$28>=$H65),$H65,IF(DJ65=999,999,IF(DJ65-1<0,IF($H65=0,999,$H65-1),DJ65-1)))","v":5},{"$f":"IF(AND($H65>0,$I65-DL$28>=$H65),$H65,IF(DK65=999,999,IF(DK65-1<0,IF($H65=0,999,$H65-1),DK65-1)))","v":4},{"$f":"IF(AND($H65>0,$I65-DM$28>=$H65),$H65,IF(DL65=999,999,IF(DL65-1<0,IF($H65=0,999,$H65-1),DL65-1)))","v":3},{"$f":"IF(AND($H65>0,$I65-DN$28>=$H65),$H65,IF(DM65=999,999,IF(DM65-1<0,IF($H65=0,999,$H65-1),DM65-1)))","v":2},{"$f":"IF(AND($H65>0,$I65-DO$28>=$H65),$H65,IF(DN65=999,999,IF(DN65-1<0,IF($H65=0,999,$H65-1),DN65-1)))","v":1},{"$f":"IF(AND($H65>0,$I65-DP$28>=$H65),$H65,IF(DO65=999,999,IF(DO65-1<0,IF($H65=0,999,$H65-1),DO65-1)))","v":0},{"$f":"IF(AND($H65>0,$I65-DQ$28>=$H65),$H65,IF(DP65=999,999,IF(DP65-1<0,IF($H65=0,999,$H65-1),DP65-1)))","v":24},{"$f":"IF(AND($H65>0,$I65-DR$28>=$H65),$H65,IF(DQ65=999,999,IF(DQ65-1<0,IF($H65=0,999,$H65-1),DQ65-1)))","v":23},{"$f":"IF(AND($H65>0,$I65-DS$28>=$H65),$H65,IF(DR65=999,999,IF(DR65-1<0,IF($H65=0,999,$H65-1),DR65-1)))","v":22},{"$f":"IF(AND($H65>0,$I65-DT$28>=$H65),$H65,IF(DS65=999,999,IF(DS65-1<0,IF($H65=0,999,$H65-1),DS65-1)))","v":21},{"$f":"IF(AND($H65>0,$I65-DU$28>=$H65),$H65,IF(DT65=999,999,IF(DT65-1<0,IF($H65=0,999,$H65-1),DT65-1)))","v":20},{"$f":"IF($H65>0,$M65*($H65-CQ65)/$H65,$M65/(CQ65+1))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CR65=999,0,IF($H65>0,DW$28*$M65*($H65-CR65)/$H65,DW$28*$M65/(CR65+1)))","v":{"v":671,"d":"671.0"}},{"$f":"IF(CS65=999,0,IF($H65>0,DX$28*$M65*($H65-CS65)/$H65,DX$28*$M65/(CS65+1)))","v":{"v":1476.2000000000003,"d":"1476.2"}},{"$f":"IF(CT65=999,0,IF($H65>0,DY$28*$M65*($H65-CT65)/$H65,DY$28*$M65/(CT65+1)))","v":{"v":2435.730000000001,"d":"2435.7"}},{"$f":"IF(CU65=999,0,IF($H65>0,DZ$28*$M65*($H65-CU65)/$H65,DZ$28*$M65/(CU65+1)))","v":{"v":3572.404000000001,"d":"3572.4"}},{"$f":"IF(CV65=999,0,IF($H65>0,EA$28*$M65*($H65-CV65)/$H65,EA$28*$M65/(CV65+1)))","v":{"v":4912.055500000001,"d":"4912.1"}},{"$f":"IF(CW65=999,0,IF($H65>0,EB$28*$M65*($H65-CW65)/$H65,EB$28*$M65/(CW65+1)))","v":{"v":6483.913260000004,"d":"6483.9"}},{"$f":"IF(CX65=999,0,IF($H65>0,EC$28*$M65*($H65-CX65)/$H65,EC$28*$M65/(CX65+1)))","v":{"v":8321.022017000005,"d":"8321.0"}},{"$f":"IF(CY65=999,0,IF($H65>0,ED$28*$M65*($H65-CY65)/$H65,ED$28*$M65/(CY65+1)))","v":{"v":10460.713392800006,"d":"10460.7"}},{"$f":"IF(CZ65=999,0,IF($H65>0,EE$28*$M65*($H65-CZ65)/$H65,EE$28*$M65/(CZ65+1)))","v":{"v":12945.132823590007,"d":"12945.1"}},{"$f":"IF(DA65=999,0,IF($H65>0,EF$28*$M65*($H65-DA65)/$H65,EF$28*$M65/(DA65+1)))","v":{"v":15821.829006610009,"d":"15821.8"}},{"$f":"IF(DB65=999,0,IF($H65>0,EG$28*$M65*($H65-DB65)/$H65,EG$28*$M65/(DB65+1)))","v":{"v":19144.413097998116,"d":"19144.4"}},{"$f":"IF(DC65=999,0,IF($H65>0,EH$28*$M65*($H65-DC65)/$H65,EH$28*$M65/(DC65+1)))","v":{"v":22973.29571759774,"d":"22973.3"}},{"$f":"IF(DD65=999,0,IF($H65>0,EI$28*$M65*($H65-DD65)/$H65,EI$28*$M65/(DD65+1)))","v":{"v":27376.510730137306,"d":"27376.5"}},{"$f":"IF(DE65=999,0,IF($H65>0,EJ$28*$M65*($H65-DE65)/$H65,EJ$28*$M65/(DE65+1)))","v":{"v":32430.635788008818,"d":"32430.6"}},{"$f":"IF(DF65=999,0,IF($H65>0,EK$28*$M65*($H65-DF65)/$H65,EK$28*$M65/(DF65+1)))","v":{"v":38221.820750153245,"d":"38221.8"}},{"$f":"IF(DG65=999,0,IF($H65>0,EL$28*$M65*($H65-DG65)/$H65,EL$28*$M65/(DG65+1)))","v":{"v":44846.93634684647,"d":"44846.9"}},{"$f":"IF(DH65=999,0,IF($H65>0,EM$28*$M65*($H65-DH65)/$H65,EM$28*$M65/(DH65+1)))","v":{"v":52414.85685537683,"d":"52414.9"}},{"$f":"IF(DI65=999,0,IF($H65>0,EN$28*$M65*($H65-DI65)/$H65,EN$28*$M65/(DI65+1)))","v":{"v":61047.89210214477,"d":"61047.9"}},{"$f":"IF(DJ65=999,0,IF($H65>0,EO$28*$M65*($H65-DJ65)/$H65,EO$28*$M65/(DJ65+1)))","v":{"v":70883.38582971256,"d":"70883.4"}},{"$f":"IF(DK65=999,0,IF($H65>0,EP$28*$M65*($H65-DK65)/$H65,EP$28*$M65/(DK65+1)))","v":{"v":82075.49938177243,"d":"82075.5"}},{"$f":"IF(DL65=999,0,IF($H65>0,EQ$28*$M65*($H65-DL65)/$H65,EQ$28*$M65/(DL65+1)))","v":{"v":94797.20178594718,"d":"94797.2"}},{"$f":"IF(DM65=999,0,IF($H65>0,ER$28*$M65*($H65-DM65)/$H65,ER$28*$M65/(DM65+1)))","v":{"v":109242.48967713914,"d":"109242.5"}},{"$f":"IF(DN65=999,0,IF($H65>0,ES$28*$M65*($H65-DN65)/$H65,ES$28*$M65/(DN65+1)))","v":{"v":125628.86312871001,"d":"125628.9"}},{"$f":"IF(DO65=999,0,IF($H65>0,ET$28*$M65*($H65-DO65)/$H65,ET$28*$M65/(DO65+1)))","v":{"v":144200.08637382367,"d":"144200.1"}},{"$f":"IF(DP65=999,0,IF($H65>0,EU$28*$M65*($H65-DP65)/$H65,EU$28*$M65/(DP65+1)))","v":{"v":165229.26563667296,"d":"165229.3"}},{"$f":"IF(DQ65=999,0,IF($H65>0,EV$28*$M65*($H65-DQ65)/$H65,EV$28*$M65/(DQ65+1)))","v":{"v":7270.087688013611,"d":"7270.1"}},{"$f":"IF(DR65=999,0,IF($H65>0,EW$28*$M65*($H65-DR65)/$H65,EW$28*$M65/(DR65+1)))","v":{"v":15994.192913629946,"d":"15994.2"}},{"$f":"IF(DS65=999,0,IF($H65>0,EX$28*$M65*($H65-DS65)/$H65,EX$28*$M65/(DS65+1)))","v":{"v":26390.418307489414,"d":"26390.4"}},{"$f":"IF(DT65=999,0,IF($H65>0,EY$28*$M65*($H65-DT65)/$H65,EY$28*$M65/(DT65+1)))","v":{"v":38705.94685098447,"d":"38705.9"}},{"$f":"IF(DU65=999,0,IF($H65>0,EZ$28*$M65*($H65-DU65)/$H65,EZ$28*$M65/(DU65+1)))","v":{"v":53220.67692010365,"d":"53220.7"}},{"$nulls":3},{"$f":"MAX(0,I65-Years)","v":25},{"$f":"K65*(1+Inflation/100)^Years","v":{"v":18300,"d":"$18,300"}}]
[false,null,36,null,512,"Pool Bldg Shower Rooms - Remodel","(2)/Men's/Womens",25,25,{"v":54900,"d":"$54,900"},{"v":67100,"d":"$67,100"},null,{"$f":"(J66+K66)/2","v":{"v":61000,"d":"$61,000"}},{"$f":"E66","v":512},{"$f":"F66","v":"Pool Bldg Shower Rooms - Remodel"},{"$f":"H66","v":25},{"$f":"I66","v":25},{"$f":"M66","v":{"v":61000,"d":"$61,000"}},{"$f":"E66","v":512},{"$f":"F66","v":"Pool Bldg Shower Rooms - Remodel"},{"$f":"G66","v":"(2)/Men's/Womens"},{"$f":"H66","v":25},{"$f":"I66","v":25},{"$f":"J66","v":{"v":54900,"d":"$54,900"}},{"$f":"K66","v":{"v":67100,"d":"$67,100"}},{"$f":"E66","v":512},{"$f":"F66","v":"Pool Bldg Shower Rooms - Remodel"},{"$f":"M66","v":{"v":61000,"d":"$61,000"}},"X",{"$f":"IF(H66-I66<0,0,H66-I66)","v":0},"/",{"$f":"H66","v":25},"=",{"$f":"DV66+(1-Main!$D$61)*(DW66-DV66)","v":{"v":0,"d":"$0"}},null,{"$f":"E66","v":512},{"$f":"F66","v":"Pool Bldg Shower Rooms - Remodel"},{"$f":"H66","v":25},{"$f":"M66","v":{"v":61000,"d":"$61,000"}},{"$f":"IF(H66>0,M66/H66,0)","v":{"v":2440,"d":"$2,440"}},{"v":0.05571813322940734,"d":"5.6%"},{"$f":"SUM(AV$31:AV66)","v":{"v":656434.6476190476,"d":"$656,435"}},{"$f":"E66","v":512},{"$f":"F66","v":"Pool Bldg Shower Rooms - Remodel"},{"$f":"H66","v":25},{"$f":"I66","v":25},{"$f":"M66","v":{"v":61000,"d":"$61,000"}},{"$f":"DV66+(1-Main!$D$61)*(DW66-DV66)","v":{"v":0,"d":"$0"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV66,IF((AP66-AV66)>=Main!D$20,0,IF(AP66<=Main!D$20,AV66,Main!D$20-AP66+AV66)))","v":{"v":0,"d":"$0"}},{"$f":"AO66*Main!RecommendContrib","v":{"v":3454.524260223255,"d":"$3,454.52"}},null,512,"Pool Bldg Shower Rooms - Remodel",{"$f":"IF(CQ66=0,$M66*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR66=0,$M66*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS66=0,$M66*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT66=0,$M66*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU66=0,$M66*BF$3,0)","v":{"v":0,"d":"$0"}},512,"Pool Bldg Shower Rooms - Remodel",{"$f":"IF(CV66=0,$M66*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW66=0,$M66*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX66=0,$M66*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY66=0,$M66*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ66=0,$M66*BM$3,0)","v":{"v":0,"d":"$0"}},512,"Pool Bldg Shower Rooms - Remodel",{"$f":"IF(DA66=0,$M66*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB66=0,$M66*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC66=0,$M66*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD66=0,$M66*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE66=0,$M66*BT$3,0)","v":{"v":0,"d":"$0"}},512,"Pool Bldg Shower Rooms - Remodel",{"$f":"IF(DF66=0,$M66*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG66=0,$M66*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH66=0,$M66*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI66=0,$M66*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ66=0,$M66*CA$3,0)","v":{"v":0,"d":"$0"}},512,"Pool Bldg Shower Rooms - Remodel",{"$f":"IF(DK66=0,$M66*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL66=0,$M66*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM66=0,$M66*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN66=0,$M66*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO66=0,$M66*CH$3,0)","v":{"v":0,"d":"$0"}},512,"Pool Bldg Shower Rooms - Remodel",{"$f":"IF(DP66=0,$M66*CK$3,0)","v":{"v":660917.0625466919,"d":"$660,917"}},{"$f":"IF(DQ66=0,$M66*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR66=0,$M66*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS66=0,$M66*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT66=0,$M66*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU66=0,$M66*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H66=0,I66,IF($I66>$H66,$H66,$I66))","v":25},{"$f":"IF(AND($H66>0,$I66-CR$28>=$H66),$H66,IF(CQ66=999,999,IF(CQ66-1<0,IF($H66=0,999,$H66-1),CQ66-1)))","v":24},{"$f":"IF(AND($H66>0,$I66-CS$28>=$H66),$H66,IF(CR66=999,999,IF(CR66-1<0,IF($H66=0,999,$H66-1),CR66-1)))","v":23},{"$f":"IF(AND($H66>0,$I66-CT$28>=$H66),$H66,IF(CS66=999,999,IF(CS66-1<0,IF($H66=0,999,$H66-1),CS66-1)))","v":22},{"$f":"IF(AND($H66>0,$I66-CU$28>=$H66),$H66,IF(CT66=999,999,IF(CT66-1<0,IF($H66=0,999,$H66-1),CT66-1)))","v":21},{"$f":"IF(AND($H66>0,$I66-CV$28>=$H66),$H66,IF(CU66=999,999,IF(CU66-1<0,IF($H66=0,999,$H66-1),CU66-1)))","v":20},{"$f":"IF(AND($H66>0,$I66-CW$28>=$H66),$H66,IF(CV66=999,999,IF(CV66-1<0,IF($H66=0,999,$H66-1),CV66-1)))","v":19},{"$f":"IF(AND($H66>0,$I66-CX$28>=$H66),$H66,IF(CW66=999,999,IF(CW66-1<0,IF($H66=0,999,$H66-1),CW66-1)))","v":18},{"$f":"IF(AND($H66>0,$I66-CY$28>=$H66),$H66,IF(CX66=999,999,IF(CX66-1<0,IF($H66=0,999,$H66-1),CX66-1)))","v":17},{"$f":"IF(AND($H66>0,$I66-CZ$28>=$H66),$H66,IF(CY66=999,999,IF(CY66-1<0,IF($H66=0,999,$H66-1),CY66-1)))","v":16},{"$f":"IF(AND($H66>0,$I66-DA$28>=$H66),$H66,IF(CZ66=999,999,IF(CZ66-1<0,IF($H66=0,999,$H66-1),CZ66-1)))","v":15},{"$f":"IF(AND($H66>0,$I66-DB$28>=$H66),$H66,IF(DA66=999,999,IF(DA66-1<0,IF($H66=0,999,$H66-1),DA66-1)))","v":14},{"$f":"IF(AND($H66>0,$I66-DC$28>=$H66),$H66,IF(DB66=999,999,IF(DB66-1<0,IF($H66=0,999,$H66-1),DB66-1)))","v":13},{"$f":"IF(AND($H66>0,$I66-DD$28>=$H66),$H66,IF(DC66=999,999,IF(DC66-1<0,IF($H66=0,999,$H66-1),DC66-1)))","v":12},{"$f":"IF(AND($H66>0,$I66-DE$28>=$H66),$H66,IF(DD66=999,999,IF(DD66-1<0,IF($H66=0,999,$H66-1),DD66-1)))","v":11},{"$f":"IF(AND($H66>0,$I66-DF$28>=$H66),$H66,IF(DE66=999,999,IF(DE66-1<0,IF($H66=0,999,$H66-1),DE66-1)))","v":10},{"$f":"IF(AND($H66>0,$I66-DG$28>=$H66),$H66,IF(DF66=999,999,IF(DF66-1<0,IF($H66=0,999,$H66-1),DF66-1)))","v":9},{"$f":"IF(AND($H66>0,$I66-DH$28>=$H66),$H66,IF(DG66=999,999,IF(DG66-1<0,IF($H66=0,999,$H66-1),DG66-1)))","v":8},{"$f":"IF(AND($H66>0,$I66-DI$28>=$H66),$H66,IF(DH66=999,999,IF(DH66-1<0,IF($H66=0,999,$H66-1),DH66-1)))","v":7},{"$f":"IF(AND($H66>0,$I66-DJ$28>=$H66),$H66,IF(DI66=999,999,IF(DI66-1<0,IF($H66=0,999,$H66-1),DI66-1)))","v":6},{"$f":"IF(AND($H66>0,$I66-DK$28>=$H66),$H66,IF(DJ66=999,999,IF(DJ66-1<0,IF($H66=0,999,$H66-1),DJ66-1)))","v":5},{"$f":"IF(AND($H66>0,$I66-DL$28>=$H66),$H66,IF(DK66=999,999,IF(DK66-1<0,IF($H66=0,999,$H66-1),DK66-1)))","v":4},{"$f":"IF(AND($H66>0,$I66-DM$28>=$H66),$H66,IF(DL66=999,999,IF(DL66-1<0,IF($H66=0,999,$H66-1),DL66-1)))","v":3},{"$f":"IF(AND($H66>0,$I66-DN$28>=$H66),$H66,IF(DM66=999,999,IF(DM66-1<0,IF($H66=0,999,$H66-1),DM66-1)))","v":2},{"$f":"IF(AND($H66>0,$I66-DO$28>=$H66),$H66,IF(DN66=999,999,IF(DN66-1<0,IF($H66=0,999,$H66-1),DN66-1)))","v":1},{"$f":"IF(AND($H66>0,$I66-DP$28>=$H66),$H66,IF(DO66=999,999,IF(DO66-1<0,IF($H66=0,999,$H66-1),DO66-1)))","v":0},{"$f":"IF(AND($H66>0,$I66-DQ$28>=$H66),$H66,IF(DP66=999,999,IF(DP66-1<0,IF($H66=0,999,$H66-1),DP66-1)))","v":24},{"$f":"IF(AND($H66>0,$I66-DR$28>=$H66),$H66,IF(DQ66=999,999,IF(DQ66-1<0,IF($H66=0,999,$H66-1),DQ66-1)))","v":23},{"$f":"IF(AND($H66>0,$I66-DS$28>=$H66),$H66,IF(DR66=999,999,IF(DR66-1<0,IF($H66=0,999,$H66-1),DR66-1)))","v":22},{"$f":"IF(AND($H66>0,$I66-DT$28>=$H66),$H66,IF(DS66=999,999,IF(DS66-1<0,IF($H66=0,999,$H66-1),DS66-1)))","v":21},{"$f":"IF(AND($H66>0,$I66-DU$28>=$H66),$H66,IF(DT66=999,999,IF(DT66-1<0,IF($H66=0,999,$H66-1),DT66-1)))","v":20},{"$f":"IF($H66>0,$M66*($H66-CQ66)/$H66,$M66/(CQ66+1))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CR66=999,0,IF($H66>0,DW$28*$M66*($H66-CR66)/$H66,DW$28*$M66/(CR66+1)))","v":{"v":2684,"d":"2684.0"}},{"$f":"IF(CS66=999,0,IF($H66>0,DX$28*$M66*($H66-CS66)/$H66,DX$28*$M66/(CS66+1)))","v":{"v":5904.800000000001,"d":"5904.8"}},{"$f":"IF(CT66=999,0,IF($H66>0,DY$28*$M66*($H66-CT66)/$H66,DY$28*$M66/(CT66+1)))","v":{"v":9742.920000000004,"d":"9742.9"}},{"$f":"IF(CU66=999,0,IF($H66>0,DZ$28*$M66*($H66-CU66)/$H66,DZ$28*$M66/(CU66+1)))","v":{"v":14289.616000000004,"d":"14289.6"}},{"$f":"IF(CV66=999,0,IF($H66>0,EA$28*$M66*($H66-CV66)/$H66,EA$28*$M66/(CV66+1)))","v":{"v":19648.222000000005,"d":"19648.2"}},{"$f":"IF(CW66=999,0,IF($H66>0,EB$28*$M66*($H66-CW66)/$H66,EB$28*$M66/(CW66+1)))","v":{"v":25935.653040000016,"d":"25935.7"}},{"$f":"IF(CX66=999,0,IF($H66>0,EC$28*$M66*($H66-CX66)/$H66,EC$28*$M66/(CX66+1)))","v":{"v":33284.08806800002,"d":"33284.1"}},{"$f":"IF(CY66=999,0,IF($H66>0,ED$28*$M66*($H66-CY66)/$H66,ED$28*$M66/(CY66+1)))","v":{"v":41842.85357120002,"d":"41842.9"}},{"$f":"IF(CZ66=999,0,IF($H66>0,EE$28*$M66*($H66-CZ66)/$H66,EE$28*$M66/(CZ66+1)))","v":{"v":51780.53129436003,"d":"51780.5"}},{"$f":"IF(DA66=999,0,IF($H66>0,EF$28*$M66*($H66-DA66)/$H66,EF$28*$M66/(DA66+1)))","v":{"v":63287.316026440036,"d":"63287.3"}},{"$f":"IF(DB66=999,0,IF($H66>0,EG$28*$M66*($H66-DB66)/$H66,EG$28*$M66/(DB66+1)))","v":{"v":76577.65239199247,"d":"76577.7"}},{"$f":"IF(DC66=999,0,IF($H66>0,EH$28*$M66*($H66-DC66)/$H66,EH$28*$M66/(DC66+1)))","v":{"v":91893.18287039096,"d":"91893.2"}},{"$f":"IF(DD66=999,0,IF($H66>0,EI$28*$M66*($H66-DD66)/$H66,EI$28*$M66/(DD66+1)))","v":{"v":109506.04292054923,"d":"109506.0"}},{"$f":"IF(DE66=999,0,IF($H66>0,EJ$28*$M66*($H66-DE66)/$H66,EJ$28*$M66/(DE66+1)))","v":{"v":129722.54315203527,"d":"129722.5"}},{"$f":"IF(DF66=999,0,IF($H66>0,EK$28*$M66*($H66-DF66)/$H66,EK$28*$M66/(DF66+1)))","v":{"v":152887.28300061298,"d":"152887.3"}},{"$f":"IF(DG66=999,0,IF($H66>0,EL$28*$M66*($H66-DG66)/$H66,EL$28*$M66/(DG66+1)))","v":{"v":179387.7453873859,"d":"179387.7"}},{"$f":"IF(DH66=999,0,IF($H66>0,EM$28*$M66*($H66-DH66)/$H66,EM$28*$M66/(DH66+1)))","v":{"v":209659.4274215073,"d":"209659.4"}},{"$f":"IF(DI66=999,0,IF($H66>0,EN$28*$M66*($H66-DI66)/$H66,EN$28*$M66/(DI66+1)))","v":{"v":244191.56840857907,"d":"244191.6"}},{"$f":"IF(DJ66=999,0,IF($H66>0,EO$28*$M66*($H66-DJ66)/$H66,EO$28*$M66/(DJ66+1)))","v":{"v":283533.5433188502,"d":"283533.5"}},{"$f":"IF(DK66=999,0,IF($H66>0,EP$28*$M66*($H66-DK66)/$H66,EP$28*$M66/(DK66+1)))","v":{"v":328301.9975270897,"d":"328302.0"}},{"$f":"IF(DL66=999,0,IF($H66>0,EQ$28*$M66*($H66-DL66)/$H66,EQ$28*$M66/(DL66+1)))","v":{"v":379188.8071437887,"d":"379188.8"}},{"$f":"IF(DM66=999,0,IF($H66>0,ER$28*$M66*($H66-DM66)/$H66,ER$28*$M66/(DM66+1)))","v":{"v":436969.95870855654,"d":"436970.0"}},{"$f":"IF(DN66=999,0,IF($H66>0,ES$28*$M66*($H66-DN66)/$H66,ES$28*$M66/(DN66+1)))","v":{"v":502515.45251484006,"d":"502515.5"}},{"$f":"IF(DO66=999,0,IF($H66>0,ET$28*$M66*($H66-DO66)/$H66,ET$28*$M66/(DO66+1)))","v":{"v":576800.3454952947,"d":"576800.3"}},{"$f":"IF(DP66=999,0,IF($H66>0,EU$28*$M66*($H66-DP66)/$H66,EU$28*$M66/(DP66+1)))","v":{"v":660917.0625466919,"d":"660917.1"}},{"$f":"IF(DQ66=999,0,IF($H66>0,EV$28*$M66*($H66-DQ66)/$H66,EV$28*$M66/(DQ66+1)))","v":{"v":29080.350752054444,"d":"29080.4"}},{"$f":"IF(DR66=999,0,IF($H66>0,EW$28*$M66*($H66-DR66)/$H66,EW$28*$M66/(DR66+1)))","v":{"v":63976.77165451978,"d":"63976.8"}},{"$f":"IF(DS66=999,0,IF($H66>0,EX$28*$M66*($H66-DS66)/$H66,EX$28*$M66/(DS66+1)))","v":{"v":105561.67322995765,"d":"105561.7"}},{"$f":"IF(DT66=999,0,IF($H66>0,EY$28*$M66*($H66-DT66)/$H66,EY$28*$M66/(DT66+1)))","v":{"v":154823.78740393787,"d":"154823.8"}},{"$f":"IF(DU66=999,0,IF($H66>0,EZ$28*$M66*($H66-DU66)/$H66,EZ$28*$M66/(DU66+1)))","v":{"v":212882.7076804146,"d":"212882.7"}},{"$nulls":3},{"$f":"MAX(0,I66-Years)","v":25},{"$f":"K66*(1+Inflation/100)^Years","v":{"v":67100,"d":"$67,100"}}]
[false,null,37,null,516,"Pool Bldg Half Baths - Refurbish","(2) half baths",25,25,{"v":7320,"d":"$7,320"},{"v":12200,"d":"$12,200"},null,{"$f":"(J67+K67)/2","v":{"v":9760,"d":"$9,760"}},{"$f":"E67","v":516},{"$f":"F67","v":"Pool Bldg Half Baths - Refurbish"},{"$f":"H67","v":25},{"$f":"I67","v":25},{"$f":"M67","v":{"v":9760,"d":"$9,760"}},{"$f":"E67","v":516},{"$f":"F67","v":"Pool Bldg Half Baths - Refurbish"},{"$f":"G67","v":"(2) half baths"},{"$f":"H67","v":25},{"$f":"I67","v":25},{"$f":"J67","v":{"v":7320,"d":"$7,320"}},{"$f":"K67","v":{"v":12200,"d":"$12,200"}},{"$f":"E67","v":516},{"$f":"F67","v":"Pool Bldg Half Baths - Refurbish"},{"$f":"M67","v":{"v":9760,"d":"$9,760"}},"X",{"$f":"IF(H67-I67<0,0,H67-I67)","v":0},"/",{"$f":"H67","v":25},"=",{"$f":"DV67+(1-Main!$D$61)*(DW67-DV67)","v":{"v":0,"d":"$0"}},null,{"$f":"E67","v":516},{"$f":"F67","v":"Pool Bldg Half Baths - Refurbish"},{"$f":"H67","v":25},{"$f":"M67","v":{"v":9760,"d":"$9,760"}},{"$f":"IF(H67>0,M67/H67,0)","v":{"v":390.4,"d":"$390"}},{"v":0.008914901316705174,"d":"0.9%"},{"$f":"SUM(AV$31:AV67)","v":{"v":656434.6476190476,"d":"$656,435"}},{"$f":"E67","v":516},{"$f":"F67","v":"Pool Bldg Half Baths - Refurbish"},{"$f":"H67","v":25},{"$f":"I67","v":25},{"$f":"M67","v":{"v":9760,"d":"$9,760"}},{"$f":"DV67+(1-Main!$D$61)*(DW67-DV67)","v":{"v":0,"d":"$0"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV67,IF((AP67-AV67)>=Main!D$20,0,IF(AP67<=Main!D$20,AV67,Main!D$20-AP67+AV67)))","v":{"v":0,"d":"$0"}},{"$f":"AO67*Main!RecommendContrib","v":{"v":552.7238816357208,"d":"$552.72"}},null,516,"Pool Bldg Half Baths - Refurbish",{"$f":"IF(CQ67=0,$M67*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR67=0,$M67*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS67=0,$M67*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT67=0,$M67*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU67=0,$M67*BF$3,0)","v":{"v":0,"d":"$0"}},516,"Pool Bldg Half Baths - Refurbish",{"$f":"IF(CV67=0,$M67*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW67=0,$M67*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX67=0,$M67*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY67=0,$M67*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ67=0,$M67*BM$3,0)","v":{"v":0,"d":"$0"}},516,"Pool Bldg Half Baths - Refurbish",{"$f":"IF(DA67=0,$M67*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB67=0,$M67*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC67=0,$M67*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD67=0,$M67*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE67=0,$M67*BT$3,0)","v":{"v":0,"d":"$0"}},516,"Pool Bldg Half Baths - Refurbish",{"$f":"IF(DF67=0,$M67*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG67=0,$M67*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH67=0,$M67*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI67=0,$M67*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ67=0,$M67*CA$3,0)","v":{"v":0,"d":"$0"}},516,"Pool Bldg Half Baths - Refurbish",{"$f":"IF(DK67=0,$M67*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL67=0,$M67*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM67=0,$M67*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN67=0,$M67*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO67=0,$M67*CH$3,0)","v":{"v":0,"d":"$0"}},516,"Pool Bldg Half Baths - Refurbish",{"$f":"IF(DP67=0,$M67*CK$3,0)","v":{"v":105746.7300074707,"d":"$105,747"}},{"$f":"IF(DQ67=0,$M67*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR67=0,$M67*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS67=0,$M67*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT67=0,$M67*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU67=0,$M67*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H67=0,I67,IF($I67>$H67,$H67,$I67))","v":25},{"$f":"IF(AND($H67>0,$I67-CR$28>=$H67),$H67,IF(CQ67=999,999,IF(CQ67-1<0,IF($H67=0,999,$H67-1),CQ67-1)))","v":24},{"$f":"IF(AND($H67>0,$I67-CS$28>=$H67),$H67,IF(CR67=999,999,IF(CR67-1<0,IF($H67=0,999,$H67-1),CR67-1)))","v":23},{"$f":"IF(AND($H67>0,$I67-CT$28>=$H67),$H67,IF(CS67=999,999,IF(CS67-1<0,IF($H67=0,999,$H67-1),CS67-1)))","v":22},{"$f":"IF(AND($H67>0,$I67-CU$28>=$H67),$H67,IF(CT67=999,999,IF(CT67-1<0,IF($H67=0,999,$H67-1),CT67-1)))","v":21},{"$f":"IF(AND($H67>0,$I67-CV$28>=$H67),$H67,IF(CU67=999,999,IF(CU67-1<0,IF($H67=0,999,$H67-1),CU67-1)))","v":20},{"$f":"IF(AND($H67>0,$I67-CW$28>=$H67),$H67,IF(CV67=999,999,IF(CV67-1<0,IF($H67=0,999,$H67-1),CV67-1)))","v":19},{"$f":"IF(AND($H67>0,$I67-CX$28>=$H67),$H67,IF(CW67=999,999,IF(CW67-1<0,IF($H67=0,999,$H67-1),CW67-1)))","v":18},{"$f":"IF(AND($H67>0,$I67-CY$28>=$H67),$H67,IF(CX67=999,999,IF(CX67-1<0,IF($H67=0,999,$H67-1),CX67-1)))","v":17},{"$f":"IF(AND($H67>0,$I67-CZ$28>=$H67),$H67,IF(CY67=999,999,IF(CY67-1<0,IF($H67=0,999,$H67-1),CY67-1)))","v":16},{"$f":"IF(AND($H67>0,$I67-DA$28>=$H67),$H67,IF(CZ67=999,999,IF(CZ67-1<0,IF($H67=0,999,$H67-1),CZ67-1)))","v":15},{"$f":"IF(AND($H67>0,$I67-DB$28>=$H67),$H67,IF(DA67=999,999,IF(DA67-1<0,IF($H67=0,999,$H67-1),DA67-1)))","v":14},{"$f":"IF(AND($H67>0,$I67-DC$28>=$H67),$H67,IF(DB67=999,999,IF(DB67-1<0,IF($H67=0,999,$H67-1),DB67-1)))","v":13},{"$f":"IF(AND($H67>0,$I67-DD$28>=$H67),$H67,IF(DC67=999,999,IF(DC67-1<0,IF($H67=0,999,$H67-1),DC67-1)))","v":12},{"$f":"IF(AND($H67>0,$I67-DE$28>=$H67),$H67,IF(DD67=999,999,IF(DD67-1<0,IF($H67=0,999,$H67-1),DD67-1)))","v":11},{"$f":"IF(AND($H67>0,$I67-DF$28>=$H67),$H67,IF(DE67=999,999,IF(DE67-1<0,IF($H67=0,999,$H67-1),DE67-1)))","v":10},{"$f":"IF(AND($H67>0,$I67-DG$28>=$H67),$H67,IF(DF67=999,999,IF(DF67-1<0,IF($H67=0,999,$H67-1),DF67-1)))","v":9},{"$f":"IF(AND($H67>0,$I67-DH$28>=$H67),$H67,IF(DG67=999,999,IF(DG67-1<0,IF($H67=0,999,$H67-1),DG67-1)))","v":8},{"$f":"IF(AND($H67>0,$I67-DI$28>=$H67),$H67,IF(DH67=999,999,IF(DH67-1<0,IF($H67=0,999,$H67-1),DH67-1)))","v":7},{"$f":"IF(AND($H67>0,$I67-DJ$28>=$H67),$H67,IF(DI67=999,999,IF(DI67-1<0,IF($H67=0,999,$H67-1),DI67-1)))","v":6},{"$f":"IF(AND($H67>0,$I67-DK$28>=$H67),$H67,IF(DJ67=999,999,IF(DJ67-1<0,IF($H67=0,999,$H67-1),DJ67-1)))","v":5},{"$f":"IF(AND($H67>0,$I67-DL$28>=$H67),$H67,IF(DK67=999,999,IF(DK67-1<0,IF($H67=0,999,$H67-1),DK67-1)))","v":4},{"$f":"IF(AND($H67>0,$I67-DM$28>=$H67),$H67,IF(DL67=999,999,IF(DL67-1<0,IF($H67=0,999,$H67-1),DL67-1)))","v":3},{"$f":"IF(AND($H67>0,$I67-DN$28>=$H67),$H67,IF(DM67=999,999,IF(DM67-1<0,IF($H67=0,999,$H67-1),DM67-1)))","v":2},{"$f":"IF(AND($H67>0,$I67-DO$28>=$H67),$H67,IF(DN67=999,999,IF(DN67-1<0,IF($H67=0,999,$H67-1),DN67-1)))","v":1},{"$f":"IF(AND($H67>0,$I67-DP$28>=$H67),$H67,IF(DO67=999,999,IF(DO67-1<0,IF($H67=0,999,$H67-1),DO67-1)))","v":0},{"$f":"IF(AND($H67>0,$I67-DQ$28>=$H67),$H67,IF(DP67=999,999,IF(DP67-1<0,IF($H67=0,999,$H67-1),DP67-1)))","v":24},{"$f":"IF(AND($H67>0,$I67-DR$28>=$H67),$H67,IF(DQ67=999,999,IF(DQ67-1<0,IF($H67=0,999,$H67-1),DQ67-1)))","v":23},{"$f":"IF(AND($H67>0,$I67-DS$28>=$H67),$H67,IF(DR67=999,999,IF(DR67-1<0,IF($H67=0,999,$H67-1),DR67-1)))","v":22},{"$f":"IF(AND($H67>0,$I67-DT$28>=$H67),$H67,IF(DS67=999,999,IF(DS67-1<0,IF($H67=0,999,$H67-1),DS67-1)))","v":21},{"$f":"IF(AND($H67>0,$I67-DU$28>=$H67),$H67,IF(DT67=999,999,IF(DT67-1<0,IF($H67=0,999,$H67-1),DT67-1)))","v":20},{"$f":"IF($H67>0,$M67*($H67-CQ67)/$H67,$M67/(CQ67+1))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CR67=999,0,IF($H67>0,DW$28*$M67*($H67-CR67)/$H67,DW$28*$M67/(CR67+1)))","v":{"v":429.44,"d":"429.4"}},{"$f":"IF(CS67=999,0,IF($H67>0,DX$28*$M67*($H67-CS67)/$H67,DX$28*$M67/(CS67+1)))","v":{"v":944.7680000000001,"d":"944.8"}},{"$f":"IF(CT67=999,0,IF($H67>0,DY$28*$M67*($H67-CT67)/$H67,DY$28*$M67/(CT67+1)))","v":{"v":1558.8672000000004,"d":"1558.9"}},{"$f":"IF(CU67=999,0,IF($H67>0,DZ$28*$M67*($H67-CU67)/$H67,DZ$28*$M67/(CU67+1)))","v":{"v":2286.3385600000006,"d":"2286.3"}},{"$f":"IF(CV67=999,0,IF($H67>0,EA$28*$M67*($H67-CV67)/$H67,EA$28*$M67/(CV67+1)))","v":{"v":3143.7155200000016,"d":"3143.7"}},{"$f":"IF(CW67=999,0,IF($H67>0,EB$28*$M67*($H67-CW67)/$H67,EB$28*$M67/(CW67+1)))","v":{"v":4149.704486400002,"d":"4149.7"}},{"$f":"IF(CX67=999,0,IF($H67>0,EC$28*$M67*($H67-CX67)/$H67,EC$28*$M67/(CX67+1)))","v":{"v":5325.454090880003,"d":"5325.5"}},{"$f":"IF(CY67=999,0,IF($H67>0,ED$28*$M67*($H67-CY67)/$H67,ED$28*$M67/(CY67+1)))","v":{"v":6694.856571392003,"d":"6694.9"}},{"$f":"IF(CZ67=999,0,IF($H67>0,EE$28*$M67*($H67-CZ67)/$H67,EE$28*$M67/(CZ67+1)))","v":{"v":8284.885007097604,"d":"8284.9"}},{"$f":"IF(DA67=999,0,IF($H67>0,EF$28*$M67*($H67-DA67)/$H67,EF$28*$M67/(DA67+1)))","v":{"v":10125.970564230409,"d":"10126.0"}},{"$f":"IF(DB67=999,0,IF($H67>0,EG$28*$M67*($H67-DB67)/$H67,EG$28*$M67/(DB67+1)))","v":{"v":12252.424382718795,"d":"12252.4"}},{"$f":"IF(DC67=999,0,IF($H67>0,EH$28*$M67*($H67-DC67)/$H67,EH$28*$M67/(DC67+1)))","v":{"v":14702.909259262553,"d":"14702.9"}},{"$f":"IF(DD67=999,0,IF($H67>0,EI$28*$M67*($H67-DD67)/$H67,EI$28*$M67/(DD67+1)))","v":{"v":17520.966867287872,"d":"17521.0"}},{"$f":"IF(DE67=999,0,IF($H67>0,EJ$28*$M67*($H67-DE67)/$H67,EJ$28*$M67/(DE67+1)))","v":{"v":20755.606904325643,"d":"20755.6"}},{"$f":"IF(DF67=999,0,IF($H67>0,EK$28*$M67*($H67-DF67)/$H67,EK$28*$M67/(DF67+1)))","v":{"v":24461.96528009808,"d":"24462.0"}},{"$f":"IF(DG67=999,0,IF($H67>0,EL$28*$M67*($H67-DG67)/$H67,EL$28*$M67/(DG67+1)))","v":{"v":28702.039261981747,"d":"28702.0"}},{"$f":"IF(DH67=999,0,IF($H67>0,EM$28*$M67*($H67-DH67)/$H67,EM$28*$M67/(DH67+1)))","v":{"v":33545.50838744117,"d":"33545.5"}},{"$f":"IF(DI67=999,0,IF($H67>0,EN$28*$M67*($H67-DI67)/$H67,EN$28*$M67/(DI67+1)))","v":{"v":39070.650945372654,"d":"39070.7"}},{"$f":"IF(DJ67=999,0,IF($H67>0,EO$28*$M67*($H67-DJ67)/$H67,EO$28*$M67/(DJ67+1)))","v":{"v":45365.36693101603,"d":"45365.4"}},{"$f":"IF(DK67=999,0,IF($H67>0,EP$28*$M67*($H67-DK67)/$H67,EP$28*$M67/(DK67+1)))","v":{"v":52528.31960433435,"d":"52528.3"}},{"$f":"IF(DL67=999,0,IF($H67>0,EQ$28*$M67*($H67-DL67)/$H67,EQ$28*$M67/(DL67+1)))","v":{"v":60670.209143006185,"d":"60670.2"}},{"$f":"IF(DM67=999,0,IF($H67>0,ER$28*$M67*($H67-DM67)/$H67,ER$28*$M67/(DM67+1)))","v":{"v":69915.19339336905,"d":"69915.2"}},{"$f":"IF(DN67=999,0,IF($H67>0,ES$28*$M67*($H67-DN67)/$H67,ES$28*$M67/(DN67+1)))","v":{"v":80402.4724023744,"d":"80402.5"}},{"$f":"IF(DO67=999,0,IF($H67>0,ET$28*$M67*($H67-DO67)/$H67,ET$28*$M67/(DO67+1)))","v":{"v":92288.05527924714,"d":"92288.1"}},{"$f":"IF(DP67=999,0,IF($H67>0,EU$28*$M67*($H67-DP67)/$H67,EU$28*$M67/(DP67+1)))","v":{"v":105746.7300074707,"d":"105746.7"}},{"$f":"IF(DQ67=999,0,IF($H67>0,EV$28*$M67*($H67-DQ67)/$H67,EV$28*$M67/(DQ67+1)))","v":{"v":4652.856120328711,"d":"4652.9"}},{"$f":"IF(DR67=999,0,IF($H67>0,EW$28*$M67*($H67-DR67)/$H67,EW$28*$M67/(DR67+1)))","v":{"v":10236.283464723165,"d":"10236.3"}},{"$f":"IF(DS67=999,0,IF($H67>0,EX$28*$M67*($H67-DS67)/$H67,EX$28*$M67/(DS67+1)))","v":{"v":16889.867716793222,"d":"16889.9"}},{"$f":"IF(DT67=999,0,IF($H67>0,EY$28*$M67*($H67-DT67)/$H67,EY$28*$M67/(DT67+1)))","v":{"v":24771.80598463006,"d":"24771.8"}},{"$f":"IF(DU67=999,0,IF($H67>0,EZ$28*$M67*($H67-DU67)/$H67,EZ$28*$M67/(DU67+1)))","v":{"v":34061.23322886634,"d":"34061.2"}},{"$nulls":3},{"$f":"MAX(0,I67-Years)","v":25},{"$f":"K67*(1+Inflation/100)^Years","v":{"v":12200,"d":"$12,200"}}]
[false,null,38,null,530,"Pool Bldg Elect./Lighting - Replc","Fixtures, panels, etc.",25,25,{"v":6100,"d":"$6,100"},{"v":7320,"d":"$7,320"},null,{"v":6710,"d":"$6,710"},530,"Pool Bldg Elect./Lighting - Replc",25,25,{"v":6710,"d":"$6,710"},530,"Pool Bldg Elect./Lighting - Replc","Fixtures, panels, etc.",25,25,{"v":6100,"d":"$6,100"},{"v":7320,"d":"$7,320"},530,"Pool Bldg Elect./Lighting - Replc",{"v":6710,"d":"$6,710"},"X",0,"/",25,"=",{"$f":"DV68+(1-Main!$D$61)*(DW68-DV68)","v":{"v":0,"d":"$0"}},null,530,"Pool Bldg Elect./Lighting - Replc",25,{"v":6710,"d":"$6,710"},{"v":268.4,"d":"$268"},{"v":6.128994655234807E-3,"d":"0.6%"},{"$f":"SUM(AV$31:AV68)","v":{"v":656434.6476190476,"d":"$656,435"}},530,"Pool Bldg Elect./Lighting - Replc",25,25,{"v":6710,"d":"$6,710"},{"$f":"DV68+(1-Main!$D$61)*(DW68-DV68)","v":{"v":0,"d":"$0"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV68,IF((AP68-AV68)>=Main!D$20,0,IF(AP68<=Main!D$20,AV68,Main!D$20-AP68+AV68)))","v":{"v":0,"d":"$0"}},{"$f":"AO68*Main!RecommendContrib","v":{"v":379.99766862455806,"d":"$380.00"}},null,530,"Pool Bldg Elect./Lighting - Replc",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},530,"Pool Bldg Elect./Lighting - Replc",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},530,"Pool Bldg Elect./Lighting - Replc",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},530,"Pool Bldg Elect./Lighting - Replc",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},530,"Pool Bldg Elect./Lighting - Replc",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},530,"Pool Bldg Elect./Lighting - Replc",{"v":72700.8768801361,"d":"$72,701"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,24,23,22,21,20,{"v":0,"d":"0.0"},{"v":295.24,"d":"295.2"},{"v":649.5280000000001,"d":"649.5"},{"v":1071.7212000000002,"d":"1071.7"},{"v":1571.8577600000003,"d":"1571.9"},{"v":2161.304420000001,"d":"2161.3"},{"v":2852.921834400002,"d":"2852.9"},{"v":3661.249687480002,"d":"3661.2"},{"v":4602.713892832003,"d":"4602.7"},{"v":5695.858442379603,"d":"5695.9"},{"v":6961.604762908404,"d":"6961.6"},{"v":8423.541763119172,"d":"8423.5"},{"v":10108.250115743005,"d":"10108.3"},{"v":12045.664721260413,"d":"12045.7"},{"v":14269.479746723879,"d":"14269.5"},{"v":16817.60113006743,"d":"16817.6"},{"v":19732.65199261245,"d":"19732.7"},{"v":23062.537016365804,"d":"23062.5"},{"v":26861.072524943702,"d":"26861.1"},{"v":31188.689765073523,"d":"31188.7"},{"v":36113.21972797987,"d":"36113.2"},{"v":41710.768785816756,"d":"41710.8"},{"v":48066.69545794122,"d":"48066.7"},{"v":55276.699776632406,"d":"55276.7"},{"v":63448.038004482405,"d":"63448.0"},{"v":72700.8768801361,"d":"72700.9"},{"v":3198.838582725989,"d":"3198.8"},{"v":7037.444881997176,"d":"7037.4"},{"v":11611.78405529534,"d":"11611.8"},{"v":17030.616614433166,"d":"17030.6"},{"v":23417.09784484561,"d":"23417.1"},{"$nulls":3},{"$f":"MAX(0,I68-Years)","v":25},{"$f":"K68*(1+Inflation/100)^Years","v":{"v":7320,"d":"$7,320"}}]
[false,null,39,null,532,"Pool Bldg Water Heater - Replace","(1) Bradford White 75 Gal",10,8,{"v":4880,"d":"$4,880"},{"v":6100,"d":"$6,100"},null,{"v":5490,"d":"$5,490"},532,"Pool Bldg Water Heater - Replace",10,8,{"v":5490,"d":"$5,490"},532,"Pool Bldg Water Heater - Replace","(1) Bradford White 75 Gal",10,8,{"v":4880,"d":"$4,880"},{"v":6100,"d":"$6,100"},532,"Pool Bldg Water Heater - Replace",{"v":5490,"d":"$5,490"},"X",2,"/",10,"=",{"$f":"DV69+(1-Main!$D$61)*(DW69-DV69)","v":{"v":1098,"d":"$1,098"}},null,532,"Pool Bldg Water Heater - Replace",10,{"v":5490,"d":"$5,490"},{"v":549,"d":"$549"},{"v":0.012536579976616651,"d":"1.3%"},{"$f":"SUM(AV$31:AV69)","v":{"v":657532.6476190476,"d":"$657,533"}},532,"Pool Bldg Water Heater - Replace",10,8,{"v":5490,"d":"$5,490"},{"$f":"DV69+(1-Main!$D$61)*(DW69-DV69)","v":{"v":1098,"d":"$1,098"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV69,IF((AP69-AV69)>=Main!D$20,0,IF(AP69<=Main!D$20,AV69,Main!D$20-AP69+AV69)))","v":{"v":0,"d":"$0"}},{"$f":"AO69*Main!RecommendContrib","v":{"v":777.2679585502324,"d":"$777.27"}},null,532,"Pool Bldg Water Heater - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},532,"Pool Bldg Water Heater - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":11768.302566900005,"d":"$11,768"},{"v":0,"d":"$0"},532,"Pool Bldg Water Heater - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},532,"Pool Bldg Water Heater - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":30523.946051072387,"d":"$30,524"},{"v":0,"d":"$0"},532,"Pool Bldg Water Heater - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},532,"Pool Bldg Water Heater - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":79171.25492246823,"d":"$79,171"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},8,7,6,5,4,3,2,1,0,9,8,7,6,5,4,3,2,1,0,9,8,7,6,5,4,3,2,1,0,9,8,{"v":1098,"d":"1098.0"},{"v":1811.7000000000003,"d":"1811.7"},{"v":2657.1600000000008,"d":"2657.2"},{"v":3653.595000000001,"d":"3653.6"},{"v":4822.745400000002,"d":"4822.7"},{"v":6189.189930000002,"d":"6189.2"},{"v":7780.695912000005,"d":"7780.7"},{"v":9628.611191100006,"d":"9628.6"},{"v":11768.302566900005,"d":"11768.3"},{"v":1294.5132823590006,"d":"1294.5"},{"v":2847.929221189802,"d":"2847.9"},{"v":4699.083214963173,"d":"4699.1"},{"v":6891.988715279322,"d":"6892.0"},{"v":9476.484483509068,"d":"9476.5"},{"v":12508.959518231972,"d":"12509.0"},{"v":16053.164715064364,"d":"16053.2"},{"v":20181.121356080916,"d":"20181.1"},{"v":24974.137678150135,"d":"24974.1"},{"v":30523.946051072387,"d":"30523.9"},{"v":3357.6340656179636,"d":"3357.6"},{"v":7386.794944359519,"d":"7386.8"},{"v":12188.21165819321,"d":"12188.2"},{"v":17876.04376535004,"d":"17876.0"},{"v":24579.560177356307,"d":"24579.6"},{"v":32445.01943411032,"d":"32445.0"},{"v":41637.77494044159,"d":"41637.8"},{"v":52344.631353697994,"d":"52344.6"},{"v":64776.48130020128,"d":"64776.5"},{"v":79171.25492246823,"d":"79171.3"},{"v":8708.838041471505,"d":"8708.8"},{"v":19159.443691237317,"d":"19159.4"},{"$nulls":3},{"$f":"MAX(0,I69-Years)","v":8},{"$f":"K69*(1+Inflation/100)^Years","v":{"v":6100,"d":"$6,100"}}]
[false,null,40,null,533,"Shore Armoring",{"$nulls":6},{"v":0,"d":"$0"},null,"Shore Armoring",{"$nulls":4},"Shore Armoring",{"$nulls":6},"Shore Armoring",{"$nulls":9},"Shore Armoring",{"$nulls":4},{"$f":"SUM(AV$31:AV70)","v":{"v":657532.6476190476,"d":"$657,533"}},null,"Shore Armoring",{"$nulls":8},"Shore Armoring",{"$nulls":6},"Shore Armoring",{"$nulls":6},"Shore Armoring",{"$nulls":6},"Shore Armoring",{"$nulls":6},"Shore Armoring",{"$nulls":6},"Shore Armoring",{"$nulls":6},0,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"IF(CW70=999,0,IF($H70>0,EB$28*$M70*($H70-CW70)/$H70,EB$28*$M70/(CW70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CX70=999,0,IF($H70>0,EC$28*$M70*($H70-CX70)/$H70,EC$28*$M70/(CX70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CY70=999,0,IF($H70>0,ED$28*$M70*($H70-CY70)/$H70,ED$28*$M70/(CY70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CZ70=999,0,IF($H70>0,EE$28*$M70*($H70-CZ70)/$H70,EE$28*$M70/(CZ70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DA70=999,0,IF($H70>0,EF$28*$M70*($H70-DA70)/$H70,EF$28*$M70/(DA70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DB70=999,0,IF($H70>0,EG$28*$M70*($H70-DB70)/$H70,EG$28*$M70/(DB70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DC70=999,0,IF($H70>0,EH$28*$M70*($H70-DC70)/$H70,EH$28*$M70/(DC70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DD70=999,0,IF($H70>0,EI$28*$M70*($H70-DD70)/$H70,EI$28*$M70/(DD70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DE70=999,0,IF($H70>0,EJ$28*$M70*($H70-DE70)/$H70,EJ$28*$M70/(DE70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DF70=999,0,IF($H70>0,EK$28*$M70*($H70-DF70)/$H70,EK$28*$M70/(DF70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DG70=999,0,IF($H70>0,EL$28*$M70*($H70-DG70)/$H70,EL$28*$M70/(DG70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DH70=999,0,IF($H70>0,EM$28*$M70*($H70-DH70)/$H70,EM$28*$M70/(DH70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DI70=999,0,IF($H70>0,EN$28*$M70*($H70-DI70)/$H70,EN$28*$M70/(DI70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DJ70=999,0,IF($H70>0,EO$28*$M70*($H70-DJ70)/$H70,EO$28*$M70/(DJ70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DK70=999,0,IF($H70>0,EP$28*$M70*($H70-DK70)/$H70,EP$28*$M70/(DK70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DL70=999,0,IF($H70>0,EQ$28*$M70*($H70-DL70)/$H70,EQ$28*$M70/(DL70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DM70=999,0,IF($H70>0,ER$28*$M70*($H70-DM70)/$H70,ER$28*$M70/(DM70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DN70=999,0,IF($H70>0,ES$28*$M70*($H70-DN70)/$H70,ES$28*$M70/(DN70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DO70=999,0,IF($H70>0,ET$28*$M70*($H70-DO70)/$H70,ET$28*$M70/(DO70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DP70=999,0,IF($H70>0,EU$28*$M70*($H70-DP70)/$H70,EU$28*$M70/(DP70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DQ70=999,0,IF($H70>0,EV$28*$M70*($H70-DQ70)/$H70,EV$28*$M70/(DQ70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DR70=999,0,IF($H70>0,EW$28*$M70*($H70-DR70)/$H70,EW$28*$M70/(DR70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DS70=999,0,IF($H70>0,EX$28*$M70*($H70-DS70)/$H70,EX$28*$M70/(DS70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DT70=999,0,IF($H70>0,EY$28*$M70*($H70-DT70)/$H70,EY$28*$M70/(DT70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DU70=999,0,IF($H70>0,EZ$28*$M70*($H70-DU70)/$H70,EZ$28*$M70/(DU70+1)))","v":{"v":0,"d":"0.0"}},{"$nulls":3},{"$f":"MAX(0,I70-Years)","v":0},{"$f":"K70*(1+Inflation/100)^Years","v":{"v":0,"d":"$0"}}]
[false,null,41,null,601,"Clubhouse Siding/Trim - Repr/Replc","~1,800 SF",30,3,{"v":20740,"d":"$20,740"},{"v":28060,"d":"$28,060"},null,{"$f":"(J71+K71)/2","v":{"v":24400,"d":"$24,400"}},{"$f":"E71","v":601},{"$f":"F71","v":"Clubhouse Siding/Trim - Repr/Replc"},{"$f":"H71","v":30},{"$f":"I71","v":3},{"$f":"M71","v":{"v":24400,"d":"$24,400"}},{"$f":"E71","v":601},{"$f":"F71","v":"Clubhouse Siding/Trim - Repr/Replc"},{"$f":"G71","v":"~1,800 SF"},{"$f":"H71","v":30},{"$f":"I71","v":3},{"$f":"J71","v":{"v":20740,"d":"$20,740"}},{"$f":"K71","v":{"v":28060,"d":"$28,060"}},{"$f":"E71","v":601},{"$f":"F71","v":"Clubhouse Siding/Trim - Repr/Replc"},{"$f":"M71","v":{"v":24400,"d":"$24,400"}},"X",{"$f":"IF(H71-I71<0,0,H71-I71)","v":27},"/",{"$f":"H71","v":30},"=",{"$f":"DV71+(1-Main!$D$61)*(DW71-DV71)","v":{"v":21960,"d":"$21,960"}},null,{"$f":"E71","v":601},{"$f":"F71","v":"Clubhouse Siding/Trim - Repr/Replc"},{"$f":"H71","v":30},{"$f":"M71","v":{"v":24400,"d":"$24,400"}},{"$f":"IF(H71>0,M71/H71,0)","v":{"v":813.3333333333334,"d":"$813"}},{"$f":"AN71/AN$77","v":{"v":0.018572711076469114,"d":"1.9%"}},{"$f":"SUM(AV$31:AV71)","v":{"v":679492.6476190476,"d":"$679,493"}},{"$f":"E71","v":601},{"$f":"F71","v":"Clubhouse Siding/Trim - Repr/Replc"},{"$f":"H71","v":30},{"$f":"I71","v":3},{"$f":"M71","v":{"v":24400,"d":"$24,400"}},{"$f":"DV71+(1-Main!$D$61)*(DW71-DV71)","v":{"v":21960,"d":"$21,960"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV71,IF((AP71-AV71)>=Main!D$20,0,IF(AP71<=Main!D$20,AV71,Main!D$20-AP71+AV71)))","v":{"v":0,"d":"$0"}},{"$f":"AO71*Main!RecommendContrib","v":{"v":1151.5080867410852,"d":"$1,151.51"}},null,601,"Clubhouse Siding/Trim - Repr/Replc",{"$f":"IF(CQ71=0,$M71*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR71=0,$M71*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS71=0,$M71*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT71=0,$M71*BE$3,0)","v":{"v":32476.40000000001,"d":"$32,476"}},{"$f":"IF(CU71=0,$M71*BF$3,0)","v":{"v":0,"d":"$0"}},601,"Clubhouse Siding/Trim - Repr/Replc",{"$f":"IF(CV71=0,$M71*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW71=0,$M71*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX71=0,$M71*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY71=0,$M71*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ71=0,$M71*BM$3,0)","v":{"v":0,"d":"$0"}},601,"Clubhouse Siding/Trim - Repr/Replc",{"$f":"IF(DA71=0,$M71*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB71=0,$M71*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC71=0,$M71*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD71=0,$M71*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE71=0,$M71*BT$3,0)","v":{"v":0,"d":"$0"}},601,"Clubhouse Siding/Trim - Repr/Replc",{"$f":"IF(DF71=0,$M71*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG71=0,$M71*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH71=0,$M71*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI71=0,$M71*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ71=0,$M71*CA$3,0)","v":{"v":0,"d":"$0"}},601,"Clubhouse Siding/Trim - Repr/Replc",{"$f":"IF(DK71=0,$M71*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL71=0,$M71*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM71=0,$M71*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN71=0,$M71*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO71=0,$M71*CH$3,0)","v":{"v":0,"d":"$0"}},601,"Clubhouse Siding/Trim - Repr/Replc",{"$f":"IF(DP71=0,$M71*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ71=0,$M71*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR71=0,$M71*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS71=0,$M71*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT71=0,$M71*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU71=0,$M71*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H71=0,I71,IF($I71>$H71,$H71,$I71))","v":3},{"$f":"IF(AND($H71>0,$I71-CR$28>=$H71),$H71,IF(CQ71=999,999,IF(CQ71-1<0,IF($H71=0,999,$H71-1),CQ71-1)))","v":2},{"$f":"IF(AND($H71>0,$I71-CS$28>=$H71),$H71,IF(CR71=999,999,IF(CR71-1<0,IF($H71=0,999,$H71-1),CR71-1)))","v":1},{"$f":"IF(AND($H71>0,$I71-CT$28>=$H71),$H71,IF(CS71=999,999,IF(CS71-1<0,IF($H71=0,999,$H71-1),CS71-1)))","v":0},{"$f":"IF(AND($H71>0,$I71-CU$28>=$H71),$H71,IF(CT71=999,999,IF(CT71-1<0,IF($H71=0,999,$H71-1),CT71-1)))","v":29},{"$f":"IF(AND($H71>0,$I71-CV$28>=$H71),$H71,IF(CU71=999,999,IF(CU71-1<0,IF($H71=0,999,$H71-1),CU71-1)))","v":28},{"$f":"IF(AND($H71>0,$I71-CW$28>=$H71),$H71,IF(CV71=999,999,IF(CV71-1<0,IF($H71=0,999,$H71-1),CV71-1)))","v":27},{"$f":"IF(AND($H71>0,$I71-CX$28>=$H71),$H71,IF(CW71=999,999,IF(CW71-1<0,IF($H71=0,999,$H71-1),CW71-1)))","v":26},{"$f":"IF(AND($H71>0,$I71-CY$28>=$H71),$H71,IF(CX71=999,999,IF(CX71-1<0,IF($H71=0,999,$H71-1),CX71-1)))","v":25},{"$f":"IF(AND($H71>0,$I71-CZ$28>=$H71),$H71,IF(CY71=999,999,IF(CY71-1<0,IF($H71=0,999,$H71-1),CY71-1)))","v":24},{"$f":"IF(AND($H71>0,$I71-DA$28>=$H71),$H71,IF(CZ71=999,999,IF(CZ71-1<0,IF($H71=0,999,$H71-1),CZ71-1)))","v":23},{"$f":"IF(AND($H71>0,$I71-DB$28>=$H71),$H71,IF(DA71=999,999,IF(DA71-1<0,IF($H71=0,999,$H71-1),DA71-1)))","v":22},{"$f":"IF(AND($H71>0,$I71-DC$28>=$H71),$H71,IF(DB71=999,999,IF(DB71-1<0,IF($H71=0,999,$H71-1),DB71-1)))","v":21},{"$f":"IF(AND($H71>0,$I71-DD$28>=$H71),$H71,IF(DC71=999,999,IF(DC71-1<0,IF($H71=0,999,$H71-1),DC71-1)))","v":20},{"$f":"IF(AND($H71>0,$I71-DE$28>=$H71),$H71,IF(DD71=999,999,IF(DD71-1<0,IF($H71=0,999,$H71-1),DD71-1)))","v":19},{"$f":"IF(AND($H71>0,$I71-DF$28>=$H71),$H71,IF(DE71=999,999,IF(DE71-1<0,IF($H71=0,999,$H71-1),DE71-1)))","v":18},{"$f":"IF(AND($H71>0,$I71-DG$28>=$H71),$H71,IF(DF71=999,999,IF(DF71-1<0,IF($H71=0,999,$H71-1),DF71-1)))","v":17},{"$f":"IF(AND($H71>0,$I71-DH$28>=$H71),$H71,IF(DG71=999,999,IF(DG71-1<0,IF($H71=0,999,$H71-1),DG71-1)))","v":16},{"$f":"IF(AND($H71>0,$I71-DI$28>=$H71),$H71,IF(DH71=999,999,IF(DH71-1<0,IF($H71=0,999,$H71-1),DH71-1)))","v":15},{"$f":"IF(AND($H71>0,$I71-DJ$28>=$H71),$H71,IF(DI71=999,999,IF(DI71-1<0,IF($H71=0,999,$H71-1),DI71-1)))","v":14},{"$f":"IF(AND($H71>0,$I71-DK$28>=$H71),$H71,IF(DJ71=999,999,IF(DJ71-1<0,IF($H71=0,999,$H71-1),DJ71-1)))","v":13},{"$f":"IF(AND($H71>0,$I71-DL$28>=$H71),$H71,IF(DK71=999,999,IF(DK71-1<0,IF($H71=0,999,$H71-1),DK71-1)))","v":12},{"$f":"IF(AND($H71>0,$I71-DM$28>=$H71),$H71,IF(DL71=999,999,IF(DL71-1<0,IF($H71=0,999,$H71-1),DL71-1)))","v":11},{"$f":"IF(AND($H71>0,$I71-DN$28>=$H71),$H71,IF(DM71=999,999,IF(DM71-1<0,IF($H71=0,999,$H71-1),DM71-1)))","v":10},{"$f":"IF(AND($H71>0,$I71-DO$28>=$H71),$H71,IF(DN71=999,999,IF(DN71-1<0,IF($H71=0,999,$H71-1),DN71-1)))","v":9},{"$f":"IF(AND($H71>0,$I71-DP$28>=$H71),$H71,IF(DO71=999,999,IF(DO71-1<0,IF($H71=0,999,$H71-1),DO71-1)))","v":8},{"$f":"IF(AND($H71>0,$I71-DQ$28>=$H71),$H71,IF(DP71=999,999,IF(DP71-1<0,IF($H71=0,999,$H71-1),DP71-1)))","v":7},{"$f":"IF(AND($H71>0,$I71-DR$28>=$H71),$H71,IF(DQ71=999,999,IF(DQ71-1<0,IF($H71=0,999,$H71-1),DQ71-1)))","v":6},{"$f":"IF(AND($H71>0,$I71-DS$28>=$H71),$H71,IF(DR71=999,999,IF(DR71-1<0,IF($H71=0,999,$H71-1),DR71-1)))","v":5},{"$f":"IF(AND($H71>0,$I71-DT$28>=$H71),$H71,IF(DS71=999,999,IF(DS71-1<0,IF($H71=0,999,$H71-1),DS71-1)))","v":4},{"$f":"IF(AND($H71>0,$I71-DU$28>=$H71),$H71,IF(DT71=999,999,IF(DT71-1<0,IF($H71=0,999,$H71-1),DT71-1)))","v":3},{"$f":"IF($H71>0,$M71*($H71-CQ71)/$H71,$M71/(CQ71+1))","v":{"v":21960,"d":"21960.0"}},{"$f":"IF(CR71=999,0,IF($H71>0,DW$28*$M71*($H71-CR71)/$H71,DW$28*$M71/(CR71+1)))","v":{"v":25050.66666666667,"d":"25050.7"}},{"$f":"IF(CS71=999,0,IF($H71>0,DX$28*$M71*($H71-CS71)/$H71,DX$28*$M71/(CS71+1)))","v":{"v":28539.866666666672,"d":"28539.9"}},{"$f":"IF(CT71=999,0,IF($H71>0,DY$28*$M71*($H71-CT71)/$H71,DY$28*$M71/(CT71+1)))","v":{"v":32476.40000000001,"d":"32476.4"}},{"$f":"IF(CU71=999,0,IF($H71>0,DZ$28*$M71*($H71-CU71)/$H71,DZ$28*$M71/(CU71+1)))","v":{"v":1190.8013333333336,"d":"1190.8"}},{"$f":"IF(CV71=999,0,IF($H71>0,EA$28*$M71*($H71-CV71)/$H71,EA$28*$M71/(CV71+1)))","v":{"v":2619.762933333334,"d":"2619.8"}},{"$f":"IF(CW71=999,0,IF($H71>0,EB$28*$M71*($H71-CW71)/$H71,EB$28*$M71/(CW71+1)))","v":{"v":4322.608840000003,"d":"4322.6"}},{"$f":"IF(CX71=999,0,IF($H71>0,EC$28*$M71*($H71-CX71)/$H71,EC$28*$M71/(CX71+1)))","v":{"v":6339.8262986666705,"d":"6339.8"}},{"$f":"IF(CY71=999,0,IF($H71>0,ED$28*$M71*($H71-CY71)/$H71,ED$28*$M71/(CY71+1)))","v":{"v":8717.26116066667,"d":"8717.3"}},{"$f":"IF(CZ71=999,0,IF($H71>0,EE$28*$M71*($H71-CZ71)/$H71,EE$28*$M71/(CZ71+1)))","v":{"v":11506.784732080007,"d":"11506.8"}},{"$f":"IF(DA71=999,0,IF($H71>0,EF$28*$M71*($H71-DA71)/$H71,EF$28*$M71/(DA71+1)))","v":{"v":14767.040406169343,"d":"14767.0"}},{"$f":"IF(DB71=999,0,IF($H71>0,EG$28*$M71*($H71-DB71)/$H71,EG$28*$M71/(DB71+1)))","v":{"v":18564.27936775575,"d":"18564.3"}},{"$f":"IF(DC71=999,0,IF($H71>0,EH$28*$M71*($H71-DC71)/$H71,EH$28*$M71/(DC71+1)))","v":{"v":22973.295717597743,"d":"22973.3"}},{"$f":"IF(DD71=999,0,IF($H71>0,EI$28*$M71*($H71-DD71)/$H71,EI$28*$M71/(DD71+1)))","v":{"v":28078.47254373057,"d":"28078.5"}},{"$f":"IF(DE71=999,0,IF($H71>0,EJ$28*$M71*($H71-DE71)/$H71,EJ$28*$M71/(DE71+1)))","v":{"v":33974.951777914,"d":"33975.0"}},{"$f":"IF(DF71=999,0,IF($H71>0,EK$28*$M71*($H71-DF71)/$H71,EK$28*$M71/(DF71+1)))","v":{"v":40769.94213349679,"d":"40769.9"}},{"$f":"IF(DG71=999,0,IF($H71>0,EL$28*$M71*($H71-DG71)/$H71,EL$28*$M71/(DG71+1)))","v":{"v":48584.18104241702,"d":"48584.2"}},{"$f":"IF(DH71=999,0,IF($H71>0,EM$28*$M71*($H71-DH71)/$H71,EM$28*$M71/(DH71+1)))","v":{"v":57553.568311786315,"d":"57553.6"}},{"$f":"IF(DI71=999,0,IF($H71>0,EN$28*$M71*($H71-DI71)/$H71,EN$28*$M71/(DI71+1)))","v":{"v":67830.9912246053,"d":"67831.0"}},{"$f":"IF(DJ71=999,0,IF($H71>0,EO$28*$M71*($H71-DJ71)/$H71,EO$28*$M71/(DJ71+1)))","v":{"v":79588.36303687024,"d":"79588.4"}},{"$f":"IF(DK71=999,0,IF($H71>0,EP$28*$M71*($H71-DK71)/$H71,EP$28*$M71/(DK71+1)))","v":{"v":93018.8992993421,"d":"93018.9"}},{"$f":"IF(DL71=999,0,IF($H71>0,EQ$28*$M71*($H71-DL71)/$H71,EQ$28*$M71/(DL71+1)))","v":{"v":108339.65918393963,"d":"108339.7"}},{"$f":"IF(DM71=999,0,IF($H71>0,ER$28*$M71*($H71-DM71)/$H71,ER$28*$M71/(DM71+1)))","v":{"v":125794.38205246325,"d":"125794.4"}},{"$f":"IF(DN71=999,0,IF($H71>0,ES$28*$M71*($H71-DN71)/$H71,ES$28*$M71/(DN71+1)))","v":{"v":145656.6529028522,"d":"145656.7"}},{"$f":"IF(DO71=999,0,IF($H71>0,ET$28*$M71*($H71-DO71)/$H71,ET$28*$M71/(DO71+1)))","v":{"v":168233.43410279424,"d":"168233.4"}},{"$f":"IF(DP71=999,0,IF($H71>0,EU$28*$M71*($H71-DP71)/$H71,EU$28*$M71/(DP71+1)))","v":{"v":193869.0050136963,"d":"193869.0"}},{"$f":"IF(DQ71=999,0,IF($H71>0,EV$28*$M71*($H71-DQ71)/$H71,EV$28*$M71/(DQ71+1)))","v":{"v":222949.3557657507,"d":"222949.4"}},{"$f":"IF(DR71=999,0,IF($H71>0,EW$28*$M71*($H71-DR71)/$H71,EW$28*$M71/(DR71+1)))","v":{"v":255907.08661807916,"d":"255907.1"}},{"$f":"IF(DS71=999,0,IF($H71>0,EX$28*$M71*($H71-DS71)/$H71,EX$28*$M71/(DS71+1)))","v":{"v":293226.87008321565,"d":"293226.9"}},{"$f":"IF(DT71=999,0,IF($H71>0,EY$28*$M71*($H71-DT71)/$H71,EY$28*$M71/(DT71+1)))","v":{"v":335451.5393751987,"d":"335451.5"}},{"$f":"IF(DU71=999,0,IF($H71>0,EZ$28*$M71*($H71-DU71)/$H71,EZ$28*$M71/(DU71+1)))","v":{"v":383188.87382474635,"d":"383188.9"}},{"$nulls":3},{"$f":"MAX(0,I71-Years)","v":3},{"$f":"K71*(1+Inflation/100)^Years","v":{"v":28060,"d":"$28,060"}}]
[false,null,42,null,602,"Clubhouse Exterior - Caulk/Paint","Approx 1,800 GSF",8,0,{"v":2196,"d":"$2,196"},{"v":3294,"d":"$3,294"},null,{"$f":"(J72+K72)/2","v":{"v":2745,"d":"$2,745"}},{"$f":"E72","v":602},{"$f":"F72","v":"Clubhouse Exterior - Caulk/Paint"},{"$f":"H72","v":8},{"$f":"I72","v":0},{"$f":"M72","v":{"v":2745,"d":"$2,745"}},{"$f":"E72","v":602},{"$f":"F72","v":"Clubhouse Exterior - Caulk/Paint"},{"$f":"G72","v":"Approx 1,800 GSF"},{"$f":"H72","v":8},{"$f":"I72","v":0},{"$f":"J72","v":{"v":2196,"d":"$2,196"}},{"$f":"K72","v":{"v":3294,"d":"$3,294"}},{"$f":"E72","v":602},{"$f":"F72","v":"Clubhouse Exterior - Caulk/Paint"},{"$f":"M72","v":{"v":2745,"d":"$2,745"}},"X",{"$f":"IF(H72-I72<0,0,H72-I72)","v":8},"/",{"$f":"H72","v":8},"=",{"$f":"DV72+(1-Main!$D$61)*(DW72-DV72)","v":{"v":2745,"d":"$2,745"}},null,{"$f":"E72","v":602},{"$f":"F72","v":"Clubhouse Exterior - Caulk/Paint"},{"$f":"H72","v":8},{"$f":"M72","v":{"v":2745,"d":"$2,745"}},{"$f":"IF(H72>0,M72/H72,0)","v":{"v":343.125,"d":"$343"}},{"$f":"AN72/AN$77","v":{"v":0.007835362485385407,"d":"0.8%"}},{"$f":"SUM(AV$31:AV72)","v":{"v":682237.6476190476,"d":"$682,238"}},{"$f":"E72","v":602},{"$f":"F72","v":"Clubhouse Exterior - Caulk/Paint"},{"$f":"H72","v":8},{"$f":"I72","v":0},{"$f":"M72","v":{"v":2745,"d":"$2,745"}},{"$f":"DV72+(1-Main!$D$61)*(DW72-DV72)","v":{"v":2745,"d":"$2,745"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV72,IF((AP72-AV72)>=Main!D$20,0,IF(AP72<=Main!D$20,AV72,Main!D$20-AP72+AV72)))","v":{"v":0,"d":"$0"}},{"$f":"AO72*Main!RecommendContrib","v":{"v":485.79247409389524,"d":"$485.79"}},null,602,"Clubhouse Exterior - Caulk/Paint",{"$f":"IF(CQ72=0,$M72*BB$3,0)","v":{"v":2745,"d":"$2,745"}},{"$f":"IF(CR72=0,$M72*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS72=0,$M72*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT72=0,$M72*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU72=0,$M72*BF$3,0)","v":{"v":0,"d":"$0"}},602,"Clubhouse Exterior - Caulk/Paint",{"$f":"IF(CV72=0,$M72*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW72=0,$M72*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX72=0,$M72*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY72=0,$M72*BL$3,0)","v":{"v":5884.151283450003,"d":"$5,884"}},{"$f":"IF(CZ72=0,$M72*BM$3,0)","v":{"v":0,"d":"$0"}},602,"Clubhouse Exterior - Caulk/Paint",{"$f":"IF(DA72=0,$M72*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB72=0,$M72*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC72=0,$M72*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD72=0,$M72*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE72=0,$M72*BT$3,0)","v":{"v":0,"d":"$0"}},602,"Clubhouse Exterior - Caulk/Paint",{"$f":"IF(DF72=0,$M72*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG72=0,$M72*BX$3,0)","v":{"v":12613.200847550572,"d":"$12,613"}},{"$f":"IF(DH72=0,$M72*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI72=0,$M72*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ72=0,$M72*CA$3,0)","v":{"v":0,"d":"$0"}},602,"Clubhouse Exterior - Caulk/Paint",{"$f":"IF(DK72=0,$M72*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL72=0,$M72*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM72=0,$M72*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN72=0,$M72*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO72=0,$M72*CH$3,0)","v":{"v":27037.516195091936,"d":"$27,038"}},602,"Clubhouse Exterior - Caulk/Paint",{"$f":"IF(DP72=0,$M72*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ72=0,$M72*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR72=0,$M72*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS72=0,$M72*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT72=0,$M72*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU72=0,$M72*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H72=0,I72,IF($I72>$H72,$H72,$I72))","v":0},{"$f":"IF(AND($H72>0,$I72-CR$28>=$H72),$H72,IF(CQ72=999,999,IF(CQ72-1<0,IF($H72=0,999,$H72-1),CQ72-1)))","v":7},{"$f":"IF(AND($H72>0,$I72-CS$28>=$H72),$H72,IF(CR72=999,999,IF(CR72-1<0,IF($H72=0,999,$H72-1),CR72-1)))","v":6},{"$f":"IF(AND($H72>0,$I72-CT$28>=$H72),$H72,IF(CS72=999,999,IF(CS72-1<0,IF($H72=0,999,$H72-1),CS72-1)))","v":5},{"$f":"IF(AND($H72>0,$I72-CU$28>=$H72),$H72,IF(CT72=999,999,IF(CT72-1<0,IF($H72=0,999,$H72-1),CT72-1)))","v":4},{"$f":"IF(AND($H72>0,$I72-CV$28>=$H72),$H72,IF(CU72=999,999,IF(CU72-1<0,IF($H72=0,999,$H72-1),CU72-1)))","v":3},{"$f":"IF(AND($H72>0,$I72-CW$28>=$H72),$H72,IF(CV72=999,999,IF(CV72-1<0,IF($H72=0,999,$H72-1),CV72-1)))","v":2},{"$f":"IF(AND($H72>0,$I72-CX$28>=$H72),$H72,IF(CW72=999,999,IF(CW72-1<0,IF($H72=0,999,$H72-1),CW72-1)))","v":1},{"$f":"IF(AND($H72>0,$I72-CY$28>=$H72),$H72,IF(CX72=999,999,IF(CX72-1<0,IF($H72=0,999,$H72-1),CX72-1)))","v":0},{"$f":"IF(AND($H72>0,$I72-CZ$28>=$H72),$H72,IF(CY72=999,999,IF(CY72-1<0,IF($H72=0,999,$H72-1),CY72-1)))","v":7},{"$f":"IF(AND($H72>0,$I72-DA$28>=$H72),$H72,IF(CZ72=999,999,IF(CZ72-1<0,IF($H72=0,999,$H72-1),CZ72-1)))","v":6},{"$f":"IF(AND($H72>0,$I72-DB$28>=$H72),$H72,IF(DA72=999,999,IF(DA72-1<0,IF($H72=0,999,$H72-1),DA72-1)))","v":5},{"$f":"IF(AND($H72>0,$I72-DC$28>=$H72),$H72,IF(DB72=999,999,IF(DB72-1<0,IF($H72=0,999,$H72-1),DB72-1)))","v":4},{"$f":"IF(AND($H72>0,$I72-DD$28>=$H72),$H72,IF(DC72=999,999,IF(DC72-1<0,IF($H72=0,999,$H72-1),DC72-1)))","v":3},{"$f":"IF(AND($H72>0,$I72-DE$28>=$H72),$H72,IF(DD72=999,999,IF(DD72-1<0,IF($H72=0,999,$H72-1),DD72-1)))","v":2},{"$f":"IF(AND($H72>0,$I72-DF$28>=$H72),$H72,IF(DE72=999,999,IF(DE72-1<0,IF($H72=0,999,$H72-1),DE72-1)))","v":1},{"$f":"IF(AND($H72>0,$I72-DG$28>=$H72),$H72,IF(DF72=999,999,IF(DF72-1<0,IF($H72=0,999,$H72-1),DF72-1)))","v":0},{"$f":"IF(AND($H72>0,$I72-DH$28>=$H72),$H72,IF(DG72=999,999,IF(DG72-1<0,IF($H72=0,999,$H72-1),DG72-1)))","v":7},{"$f":"IF(AND($H72>0,$I72-DI$28>=$H72),$H72,IF(DH72=999,999,IF(DH72-1<0,IF($H72=0,999,$H72-1),DH72-1)))","v":6},{"$f":"IF(AND($H72>0,$I72-DJ$28>=$H72),$H72,IF(DI72=999,999,IF(DI72-1<0,IF($H72=0,999,$H72-1),DI72-1)))","v":5},{"$f":"IF(AND($H72>0,$I72-DK$28>=$H72),$H72,IF(DJ72=999,999,IF(DJ72-1<0,IF($H72=0,999,$H72-1),DJ72-1)))","v":4},{"$f":"IF(AND($H72>0,$I72-DL$28>=$H72),$H72,IF(DK72=999,999,IF(DK72-1<0,IF($H72=0,999,$H72-1),DK72-1)))","v":3},{"$f":"IF(AND($H72>0,$I72-DM$28>=$H72),$H72,IF(DL72=999,999,IF(DL72-1<0,IF($H72=0,999,$H72-1),DL72-1)))","v":2},{"$f":"IF(AND($H72>0,$I72-DN$28>=$H72),$H72,IF(DM72=999,999,IF(DM72-1<0,IF($H72=0,999,$H72-1),DM72-1)))","v":1},{"$f":"IF(AND($H72>0,$I72-DO$28>=$H72),$H72,IF(DN72=999,999,IF(DN72-1<0,IF($H72=0,999,$H72-1),DN72-1)))","v":0},{"$f":"IF(AND($H72>0,$I72-DP$28>=$H72),$H72,IF(DO72=999,999,IF(DO72-1<0,IF($H72=0,999,$H72-1),DO72-1)))","v":7},{"$f":"IF(AND($H72>0,$I72-DQ$28>=$H72),$H72,IF(DP72=999,999,IF(DP72-1<0,IF($H72=0,999,$H72-1),DP72-1)))","v":6},{"$f":"IF(AND($H72>0,$I72-DR$28>=$H72),$H72,IF(DQ72=999,999,IF(DQ72-1<0,IF($H72=0,999,$H72-1),DQ72-1)))","v":5},{"$f":"IF(AND($H72>0,$I72-DS$28>=$H72),$H72,IF(DR72=999,999,IF(DR72-1<0,IF($H72=0,999,$H72-1),DR72-1)))","v":4},{"$f":"IF(AND($H72>0,$I72-DT$28>=$H72),$H72,IF(DS72=999,999,IF(DS72-1<0,IF($H72=0,999,$H72-1),DS72-1)))","v":3},{"$f":"IF(AND($H72>0,$I72-DU$28>=$H72),$H72,IF(DT72=999,999,IF(DT72-1<0,IF($H72=0,999,$H72-1),DT72-1)))","v":2},{"$f":"IF($H72>0,$M72*($H72-CQ72)/$H72,$M72/(CQ72+1))","v":{"v":2745,"d":"2745.0"}},{"$f":"IF(CR72=999,0,IF($H72>0,DW$28*$M72*($H72-CR72)/$H72,DW$28*$M72/(CR72+1)))","v":{"v":377.43750000000006,"d":"377.4"}},{"$f":"IF(CS72=999,0,IF($H72>0,DX$28*$M72*($H72-CS72)/$H72,DX$28*$M72/(CS72+1)))","v":{"v":830.3625000000002,"d":"830.4"}},{"$f":"IF(CT72=999,0,IF($H72>0,DY$28*$M72*($H72-CT72)/$H72,DY$28*$M72/(CT72+1)))","v":{"v":1370.0981250000004,"d":"1370.1"}},{"$f":"IF(CU72=999,0,IF($H72>0,DZ$28*$M72*($H72-CU72)/$H72,DZ$28*$M72/(CU72+1)))","v":{"v":2009.4772500000006,"d":"2009.5"}},{"$f":"IF(CV72=999,0,IF($H72>0,EA$28*$M72*($H72-CV72)/$H72,EA$28*$M72/(CV72+1)))","v":{"v":2763.0312187500012,"d":"2763.0"}},{"$f":"IF(CW72=999,0,IF($H72>0,EB$28*$M72*($H72-CW72)/$H72,EB$28*$M72/(CW72+1)))","v":{"v":3647.201208750002,"d":"3647.2"}},{"$f":"IF(CX72=999,0,IF($H72>0,EC$28*$M72*($H72-CX72)/$H72,EC$28*$M72/(CX72+1)))","v":{"v":4680.574884562503,"d":"4680.6"}},{"$f":"IF(CY72=999,0,IF($H72>0,ED$28*$M72*($H72-CY72)/$H72,ED$28*$M72/(CY72+1)))","v":{"v":5884.151283450003,"d":"5884.2"}},{"$f":"IF(CZ72=999,0,IF($H72>0,EE$28*$M72*($H72-CZ72)/$H72,EE$28*$M72/(CZ72+1)))","v":{"v":809.0708014743755,"d":"809.1"}},{"$f":"IF(DA72=999,0,IF($H72>0,EF$28*$M72*($H72-DA72)/$H72,EF$28*$M72/(DA72+1)))","v":{"v":1779.9557632436263,"d":"1780.0"}},{"$f":"IF(DB72=999,0,IF($H72>0,EG$28*$M72*($H72-DB72)/$H72,EG$28*$M72/(DB72+1)))","v":{"v":2936.9270093519835,"d":"2936.9"}},{"$f":"IF(DC72=999,0,IF($H72>0,EH$28*$M72*($H72-DC72)/$H72,EH$28*$M72/(DC72+1)))","v":{"v":4307.492947049576,"d":"4307.5"}},{"$f":"IF(DD72=999,0,IF($H72>0,EI$28*$M72*($H72-DD72)/$H72,EI$28*$M72/(DD72+1)))","v":{"v":5922.802802193168,"d":"5922.8"}},{"$f":"IF(DE72=999,0,IF($H72>0,EJ$28*$M72*($H72-DE72)/$H72,EJ$28*$M72/(DE72+1)))","v":{"v":7818.099698894983,"d":"7818.1"}},{"$f":"IF(DF72=999,0,IF($H72>0,EK$28*$M72*($H72-DF72)/$H72,EK$28*$M72/(DF72+1)))","v":{"v":10033.227946915227,"d":"10033.2"}},{"$f":"IF(DG72=999,0,IF($H72>0,EL$28*$M72*($H72-DG72)/$H72,EL$28*$M72/(DG72+1)))","v":{"v":12613.200847550572,"d":"12613.2"}},{"$f":"IF(DH72=999,0,IF($H72>0,EM$28*$M72*($H72-DH72)/$H72,EM$28*$M72/(DH72+1)))","v":{"v":1734.3151165382037,"d":"1734.3"}},{"$f":"IF(DI72=999,0,IF($H72>0,EN$28*$M72*($H72-DI72)/$H72,EN$28*$M72/(DI72+1)))","v":{"v":3815.4932563840484,"d":"3815.5"}},{"$f":"IF(DJ72=999,0,IF($H72>0,EO$28*$M72*($H72-DJ72)/$H72,EO$28*$M72/(DJ72+1)))","v":{"v":6295.563873033681,"d":"6295.6"}},{"$f":"IF(DK72=999,0,IF($H72>0,EP$28*$M72*($H72-DK72)/$H72,EP$28*$M72/(DK72+1)))","v":{"v":9233.4936804494,"d":"9233.5"}},{"$f":"IF(DL72=999,0,IF($H72>0,EQ$28*$M72*($H72-DL72)/$H72,EQ$28*$M72/(DL72+1)))","v":{"v":12696.053810617925,"d":"12696.1"}},{"$f":"IF(DM72=999,0,IF($H72>0,ER$28*$M72*($H72-DM72)/$H72,ER$28*$M72/(DM72+1)))","v":{"v":16758.791030015665,"d":"16758.8"}},{"$f":"IF(DN72=999,0,IF($H72>0,ES$28*$M72*($H72-DN72)/$H72,ES$28*$M72/(DN72+1)))","v":{"v":21507.11515518677,"d":"21507.1"}},{"$f":"IF(DO72=999,0,IF($H72>0,ET$28*$M72*($H72-DO72)/$H72,ET$28*$M72/(DO72+1)))","v":{"v":27037.516195091936,"d":"27037.5"}},{"$f":"IF(DP72=999,0,IF($H72>0,EU$28*$M72*($H72-DP72)/$H72,EU$28*$M72/(DP72+1)))","v":{"v":3717.658476825142,"d":"3717.7"}},{"$f":"IF(DQ72=999,0,IF($H72>0,EV$28*$M72*($H72-DQ72)/$H72,EV$28*$M72/(DQ72+1)))","v":{"v":8178.848649015312,"d":"8178.8"}},{"$f":"IF(DR72=999,0,IF($H72>0,EW$28*$M72*($H72-DR72)/$H72,EW$28*$M72/(DR72+1)))","v":{"v":13495.100270875268,"d":"13495.1"}},{"$f":"IF(DS72=999,0,IF($H72>0,EX$28*$M72*($H72-DS72)/$H72,EX$28*$M72/(DS72+1)))","v":{"v":19792.813730617057,"d":"19792.8"}},{"$f":"IF(DT72=999,0,IF($H72>0,EY$28*$M72*($H72-DT72)/$H72,EY$28*$M72/(DT72+1)))","v":{"v":27215.118879598453,"d":"27215.1"}},{"$f":"IF(DU72=999,0,IF($H72>0,EZ$28*$M72*($H72-DU72)/$H72,EZ$28*$M72/(DU72+1)))","v":{"v":35923.95692106997,"d":"35924.0"}},{"$nulls":3},{"$f":"MAX(0,I72-Years)","v":0},{"$f":"K72*(1+Inflation/100)^Years","v":{"v":3294,"d":"$3,294"}}]
[false,null,43,null,605,"Clubhouse Windows - Replace","(13) plexiglass/glass",30,0,{"v":6344,"d":"$6,344"},{"v":9516,"d":"$9,516"},null,{"$f":"(J73+K73)/2","v":{"v":7930,"d":"$7,930"}},{"$f":"E73","v":605},{"$f":"F73","v":"Clubhouse Windows - Replace"},{"$f":"H73","v":30},{"$f":"I73","v":0},{"$f":"M73","v":{"v":7930,"d":"$7,930"}},{"$f":"E73","v":605},{"$f":"F73","v":"Clubhouse Windows - Replace"},{"$f":"G73","v":"(13) plexiglass/glass"},{"$f":"H73","v":30},{"$f":"I73","v":0},{"$f":"J73","v":{"v":6344,"d":"$6,344"}},{"$f":"K73","v":{"v":9516,"d":"$9,516"}},{"$f":"E73","v":605},{"$f":"F73","v":"Clubhouse Windows - Replace"},{"$f":"M73","v":{"v":7930,"d":"$7,930"}},"X",{"$f":"IF(H73-I73<0,0,H73-I73)","v":30},"/",{"$f":"H73","v":30},"=",{"$f":"DV73+(1-Main!$D$61)*(DW73-DV73)","v":{"v":7930,"d":"$7,930"}},null,{"$f":"E73","v":605},{"$f":"F73","v":"Clubhouse Windows - Replace"},{"$f":"H73","v":30},{"$f":"M73","v":{"v":7930,"d":"$7,930"}},{"$f":"IF(H73>0,M73/H73,0)","v":{"v":264.3333333333333,"d":"$264"}},{"$f":"AN73/AN$77","v":{"v":6.0361310998524615E-3,"d":"0.6%"}},{"$f":"SUM(AV$31:AV73)","v":{"v":690167.6476190476,"d":"$690,168"}},{"$f":"E73","v":605},{"$f":"F73","v":"Clubhouse Windows - Replace"},{"$f":"H73","v":30},{"$f":"I73","v":0},{"$f":"M73","v":{"v":7930,"d":"$7,930"}},{"$f":"DV73+(1-Main!$D$61)*(DW73-DV73)","v":{"v":7930,"d":"$7,930"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV73,IF((AP73-AV73)>=Main!D$20,0,IF(AP73<=Main!D$20,AV73,Main!D$20-AP73+AV73)))","v":{"v":0,"d":"$0"}},{"$f":"AO73*Main!RecommendContrib","v":{"v":374.2401281908526,"d":"$374.24"}},null,605,"Clubhouse Windows - Replace",{"$f":"IF(CQ73=0,$M73*BB$3,0)","v":{"v":7930,"d":"$7,930"}},{"$f":"IF(CR73=0,$M73*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS73=0,$M73*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT73=0,$M73*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU73=0,$M73*BF$3,0)","v":{"v":0,"d":"$0"}},605,"Clubhouse Windows - Replace",{"$f":"IF(CV73=0,$M73*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW73=0,$M73*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX73=0,$M73*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY73=0,$M73*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ73=0,$M73*BM$3,0)","v":{"v":0,"d":"$0"}},605,"Clubhouse Windows - Replace",{"$f":"IF(DA73=0,$M73*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB73=0,$M73*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC73=0,$M73*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD73=0,$M73*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE73=0,$M73*BT$3,0)","v":{"v":0,"d":"$0"}},605,"Clubhouse Windows - Replace",{"$f":"IF(DF73=0,$M73*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG73=0,$M73*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH73=0,$M73*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI73=0,$M73*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ73=0,$M73*CA$3,0)","v":{"v":0,"d":"$0"}},605,"Clubhouse Windows - Replace",{"$f":"IF(DK73=0,$M73*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL73=0,$M73*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM73=0,$M73*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN73=0,$M73*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO73=0,$M73*CH$3,0)","v":{"v":0,"d":"$0"}},605,"Clubhouse Windows - Replace",{"$f":"IF(DP73=0,$M73*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ73=0,$M73*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR73=0,$M73*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS73=0,$M73*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT73=0,$M73*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU73=0,$M73*CP$3,0)","v":{"v":138373.7599922695,"d":"$138,374"}},{"$f":"IF(H73=0,I73,IF($I73>$H73,$H73,$I73))","v":0},{"$f":"IF(AND($H73>0,$I73-CR$28>=$H73),$H73,IF(CQ73=999,999,IF(CQ73-1<0,IF($H73=0,999,$H73-1),CQ73-1)))","v":29},{"$f":"IF(AND($H73>0,$I73-CS$28>=$H73),$H73,IF(CR73=999,999,IF(CR73-1<0,IF($H73=0,999,$H73-1),CR73-1)))","v":28},{"$f":"IF(AND($H73>0,$I73-CT$28>=$H73),$H73,IF(CS73=999,999,IF(CS73-1<0,IF($H73=0,999,$H73-1),CS73-1)))","v":27},{"$f":"IF(AND($H73>0,$I73-CU$28>=$H73),$H73,IF(CT73=999,999,IF(CT73-1<0,IF($H73=0,999,$H73-1),CT73-1)))","v":26},{"$f":"IF(AND($H73>0,$I73-CV$28>=$H73),$H73,IF(CU73=999,999,IF(CU73-1<0,IF($H73=0,999,$H73-1),CU73-1)))","v":25},{"$f":"IF(AND($H73>0,$I73-CW$28>=$H73),$H73,IF(CV73=999,999,IF(CV73-1<0,IF($H73=0,999,$H73-1),CV73-1)))","v":24},{"$f":"IF(AND($H73>0,$I73-CX$28>=$H73),$H73,IF(CW73=999,999,IF(CW73-1<0,IF($H73=0,999,$H73-1),CW73-1)))","v":23},{"$f":"IF(AND($H73>0,$I73-CY$28>=$H73),$H73,IF(CX73=999,999,IF(CX73-1<0,IF($H73=0,999,$H73-1),CX73-1)))","v":22},{"$f":"IF(AND($H73>0,$I73-CZ$28>=$H73),$H73,IF(CY73=999,999,IF(CY73-1<0,IF($H73=0,999,$H73-1),CY73-1)))","v":21},{"$f":"IF(AND($H73>0,$I73-DA$28>=$H73),$H73,IF(CZ73=999,999,IF(CZ73-1<0,IF($H73=0,999,$H73-1),CZ73-1)))","v":20},{"$f":"IF(AND($H73>0,$I73-DB$28>=$H73),$H73,IF(DA73=999,999,IF(DA73-1<0,IF($H73=0,999,$H73-1),DA73-1)))","v":19},{"$f":"IF(AND($H73>0,$I73-DC$28>=$H73),$H73,IF(DB73=999,999,IF(DB73-1<0,IF($H73=0,999,$H73-1),DB73-1)))","v":18},{"$f":"IF(AND($H73>0,$I73-DD$28>=$H73),$H73,IF(DC73=999,999,IF(DC73-1<0,IF($H73=0,999,$H73-1),DC73-1)))","v":17},{"$f":"IF(AND($H73>0,$I73-DE$28>=$H73),$H73,IF(DD73=999,999,IF(DD73-1<0,IF($H73=0,999,$H73-1),DD73-1)))","v":16},{"$f":"IF(AND($H73>0,$I73-DF$28>=$H73),$H73,IF(DE73=999,999,IF(DE73-1<0,IF($H73=0,999,$H73-1),DE73-1)))","v":15},{"$f":"IF(AND($H73>0,$I73-DG$28>=$H73),$H73,IF(DF73=999,999,IF(DF73-1<0,IF($H73=0,999,$H73-1),DF73-1)))","v":14},{"$f":"IF(AND($H73>0,$I73-DH$28>=$H73),$H73,IF(DG73=999,999,IF(DG73-1<0,IF($H73=0,999,$H73-1),DG73-1)))","v":13},{"$f":"IF(AND($H73>0,$I73-DI$28>=$H73),$H73,IF(DH73=999,999,IF(DH73-1<0,IF($H73=0,999,$H73-1),DH73-1)))","v":12},{"$f":"IF(AND($H73>0,$I73-DJ$28>=$H73),$H73,IF(DI73=999,999,IF(DI73-1<0,IF($H73=0,999,$H73-1),DI73-1)))","v":11},{"$f":"IF(AND($H73>0,$I73-DK$28>=$H73),$H73,IF(DJ73=999,999,IF(DJ73-1<0,IF($H73=0,999,$H73-1),DJ73-1)))","v":10},{"$f":"IF(AND($H73>0,$I73-DL$28>=$H73),$H73,IF(DK73=999,999,IF(DK73-1<0,IF($H73=0,999,$H73-1),DK73-1)))","v":9},{"$f":"IF(AND($H73>0,$I73-DM$28>=$H73),$H73,IF(DL73=999,999,IF(DL73-1<0,IF($H73=0,999,$H73-1),DL73-1)))","v":8},{"$f":"IF(AND($H73>0,$I73-DN$28>=$H73),$H73,IF(DM73=999,999,IF(DM73-1<0,IF($H73=0,999,$H73-1),DM73-1)))","v":7},{"$f":"IF(AND($H73>0,$I73-DO$28>=$H73),$H73,IF(DN73=999,999,IF(DN73-1<0,IF($H73=0,999,$H73-1),DN73-1)))","v":6},{"$f":"IF(AND($H73>0,$I73-DP$28>=$H73),$H73,IF(DO73=999,999,IF(DO73-1<0,IF($H73=0,999,$H73-1),DO73-1)))","v":5},{"$f":"IF(AND($H73>0,$I73-DQ$28>=$H73),$H73,IF(DP73=999,999,IF(DP73-1<0,IF($H73=0,999,$H73-1),DP73-1)))","v":4},{"$f":"IF(AND($H73>0,$I73-DR$28>=$H73),$H73,IF(DQ73=999,999,IF(DQ73-1<0,IF($H73=0,999,$H73-1),DQ73-1)))","v":3},{"$f":"IF(AND($H73>0,$I73-DS$28>=$H73),$H73,IF(DR73=999,999,IF(DR73-1<0,IF($H73=0,999,$H73-1),DR73-1)))","v":2},{"$f":"IF(AND($H73>0,$I73-DT$28>=$H73),$H73,IF(DS73=999,999,IF(DS73-1<0,IF($H73=0,999,$H73-1),DS73-1)))","v":1},{"$f":"IF(AND($H73>0,$I73-DU$28>=$H73),$H73,IF(DT73=999,999,IF(DT73-1<0,IF($H73=0,999,$H73-1),DT73-1)))","v":0},{"$f":"IF($H73>0,$M73*($H73-CQ73)/$H73,$M73/(CQ73+1))","v":{"v":7930,"d":"7930.0"}},{"$f":"IF(CR73=999,0,IF($H73>0,DW$28*$M73*($H73-CR73)/$H73,DW$28*$M73/(CR73+1)))","v":{"v":290.76666666666665,"d":"290.8"}},{"$f":"IF(CS73=999,0,IF($H73>0,DX$28*$M73*($H73-CS73)/$H73,DX$28*$M73/(CS73+1)))","v":{"v":639.6866666666667,"d":"639.7"}},{"$f":"IF(CT73=999,0,IF($H73>0,DY$28*$M73*($H73-CT73)/$H73,DY$28*$M73/(CT73+1)))","v":{"v":1055.4830000000004,"d":"1055.5"}},{"$f":"IF(CU73=999,0,IF($H73>0,DZ$28*$M73*($H73-CU73)/$H73,DZ$28*$M73/(CU73+1)))","v":{"v":1548.041733333334,"d":"1548.0"}},{"$f":"IF(CV73=999,0,IF($H73>0,EA$28*$M73*($H73-CV73)/$H73,EA$28*$M73/(CV73+1)))","v":{"v":2128.557383333334,"d":"2128.6"}},{"$f":"IF(CW73=999,0,IF($H73>0,EB$28*$M73*($H73-CW73)/$H73,EB$28*$M73/(CW73+1)))","v":{"v":2809.6957460000017,"d":"2809.7"}},{"$f":"IF(CX73=999,0,IF($H73>0,EC$28*$M73*($H73-CX73)/$H73,EC$28*$M73/(CX73+1)))","v":{"v":3605.7762073666686,"d":"3605.8"}},{"$f":"IF(CY73=999,0,IF($H73>0,ED$28*$M73*($H73-CY73)/$H73,ED$28*$M73/(CY73+1)))","v":{"v":4532.975803546668,"d":"4533.0"}},{"$f":"IF(CZ73=999,0,IF($H73>0,EE$28*$M73*($H73-CZ73)/$H73,EE$28*$M73/(CZ73+1)))","v":{"v":5609.5575568890035,"d":"5609.6"}},{"$f":"IF(DA73=999,0,IF($H73>0,EF$28*$M73*($H73-DA73)/$H73,EF$28*$M73/(DA73+1)))","v":{"v":6856.125902864339,"d":"6856.1"}},{"$f":"IF(DB73=999,0,IF($H73>0,EG$28*$M73*($H73-DB73)/$H73,EG$28*$M73/(DB73+1)))","v":{"v":8295.91234246585,"d":"8295.9"}},{"$f":"IF(DC73=999,0,IF($H73>0,EH$28*$M73*($H73-DC73)/$H73,EH$28*$M73/(DC73+1)))","v":{"v":9955.094810959019,"d":"9955.1"}},{"$f":"IF(DD73=999,0,IF($H73>0,EI$28*$M73*($H73-DD73)/$H73,EI$28*$M73/(DD73+1)))","v":{"v":11863.154649726166,"d":"11863.2"}},{"$f":"IF(DE73=999,0,IF($H73>0,EJ$28*$M73*($H73-DE73)/$H73,EJ$28*$M73/(DE73+1)))","v":{"v":14053.275508137152,"d":"14053.3"}},{"$f":"IF(DF73=999,0,IF($H73>0,EK$28*$M73*($H73-DF73)/$H73,EK$28*$M73/(DF73+1)))","v":{"v":16562.788991733072,"d":"16562.8"}},{"$f":"IF(DG73=999,0,IF($H73>0,EL$28*$M73*($H73-DG73)/$H73,EL$28*$M73/(DG73+1)))","v":{"v":19433.67241696681,"d":"19433.7"}},{"$f":"IF(DH73=999,0,IF($H73>0,EM$28*$M73*($H73-DH73)/$H73,EM$28*$M73/(DH73+1)))","v":{"v":22713.104637329954,"d":"22713.1"}},{"$f":"IF(DI73=999,0,IF($H73>0,EN$28*$M73*($H73-DI73)/$H73,EN$28*$M73/(DI73+1)))","v":{"v":26454.08657759607,"d":"26454.1"}},{"$f":"IF(DJ73=999,0,IF($H73>0,EO$28*$M73*($H73-DJ73)/$H73,EO$28*$M73/(DJ73+1)))","v":{"v":30716.133859542108,"d":"30716.1"}},{"$f":"IF(DK73=999,0,IF($H73>0,EP$28*$M73*($H73-DK73)/$H73,EP$28*$M73/(DK73+1)))","v":{"v":35566.04973210139,"d":"35566.0"}},{"$f":"IF(DL73=999,0,IF($H73>0,EQ$28*$M73*($H73-DL73)/$H73,EQ$28*$M73/(DL73+1)))","v":{"v":41078.78744057711,"d":"41078.8"}},{"$f":"IF(DM73=999,0,IF($H73>0,ER$28*$M73*($H73-DM73)/$H73,ER$28*$M73/(DM73+1)))","v":{"v":47338.41219342696,"d":"47338.4"}},{"$f":"IF(DN73=999,0,IF($H73>0,ES$28*$M73*($H73-DN73)/$H73,ES$28*$M73/(DN73+1)))","v":{"v":54439.174022441,"d":"54439.2"}},{"$f":"IF(DO73=999,0,IF($H73>0,ET$28*$M73*($H73-DO73)/$H73,ET$28*$M73/(DO73+1)))","v":{"v":62486.704095323585,"d":"62486.7"}},{"$f":"IF(DP73=999,0,IF($H73>0,EU$28*$M73*($H73-DP73)/$H73,EU$28*$M73/(DP73+1)))","v":{"v":71599.34844255827,"d":"71599.3"}},{"$f":"IF(DQ73=999,0,IF($H73>0,EV$28*$M73*($H73-DQ73)/$H73,EV$28*$M73/(DQ73+1)))","v":{"v":81909.65461828667,"d":"81909.7"}},{"$f":"IF(DR73=999,0,IF($H73>0,EW$28*$M73*($H73-DR73)/$H73,EW$28*$M73/(DR73+1)))","v":{"v":93566.02854473518,"d":"93566.0"}},{"$f":"IF(DS73=999,0,IF($H73>0,EX$28*$M73*($H73-DS73)/$H73,EX$28*$M73/(DS73+1)))","v":{"v":106734.5807102905,"d":"106734.6"}},{"$f":"IF(DT73=999,0,IF($H73>0,EY$28*$M73*($H73-DT73)/$H73,EY$28*$M73/(DT73+1)))","v":{"v":121601.18302350954,"d":"121601.2"}},{"$f":"IF(DU73=999,0,IF($H73>0,EZ$28*$M73*($H73-DU73)/$H73,EZ$28*$M73/(DU73+1)))","v":{"v":138373.7599922695,"d":"138373.8"}},{"$nulls":3},{"$f":"MAX(0,I73-Years)","v":0},{"$f":"K73*(1+Inflation/100)^Years","v":{"v":9516,"d":"$9,516"}}]
[false,null,44,null,606,"Clubhouse Roof - Replace","Approx 1,800 SF",20,3,{"v":8784,"d":"$8,784"},{"v":13476,"d":"$13,476"},null,{"v":11130,"d":"$11,130"},606,"Clubhouse Roof - Replace",20,3,{"v":11130,"d":"$11,130"},606,"Clubhouse Roof - Replace","Approx 1,800 SF",20,3,{"v":8784,"d":"$8,784"},{"v":13476,"d":"$13,476"},606,"Clubhouse Roof - Replace",{"v":11130,"d":"$11,130"},"X",17,"/",20,"=",{"$f":"DV74+(1-Main!$D$61)*(DW74-DV74)","v":{"v":9460.5,"d":"$9,461"}},null,606,"Clubhouse Roof - Replace",20,{"v":11130,"d":"$11,130"},{"v":556.5,"d":"$557"},{"$f":"AN74/AN$77","v":{"v":0.012707844730395568,"d":"1.3%"}},{"$f":"SUM(AV$31:AV74)","v":{"v":699628.1476190476,"d":"$699,628"}},606,"Clubhouse Roof - Replace",20,3,{"v":11130,"d":"$11,130"},{"$f":"DV74+(1-Main!$D$61)*(DW74-DV74)","v":{"v":9460.5,"d":"$9,461"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV74,IF((AP74-AV74)>=Main!D$20,0,IF(AP74<=Main!D$20,AV74,Main!D$20-AP74+AV74)))","v":{"v":0,"d":"$0"}},{"$f":"AO74*Main!RecommendContrib","v":{"v":787.8863732845252,"d":"$787.89"}},null,606,"Clubhouse Roof - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":14814.030000000004,"d":"$14,814"},{"v":0,"d":"$0"},606,"Clubhouse Roof - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},606,"Clubhouse Roof - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},606,"Clubhouse Roof - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},606,"Clubhouse Roof - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":99661.38607430809,"d":"$99,661"},{"v":0,"d":"$0"},606,"Clubhouse Roof - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},3,2,1,0,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,19,18,17,16,15,14,13,9460.5,11018.7,{"v":12793.935000000003,"d":"12793.9"},{"v":14814.030000000004,"d":"14814.0"},{"v":814.7716500000002,"d":"814.8"},{"v":1792.4976300000005,"d":"1792.5"},{"v":2957.6210895000017,"d":"2957.6"},{"v":4337.844264600002,"d":"4337.8"},{"v":5964.535863825003,"d":"5964.5"},{"v":7873.187340249005,"d":"7873.2"},{"v":10103.92375331956,"d":"10103.9"},{"v":12702.075575601732,"d":"12702.1"},{"v":15718.818524807142,"d":"15718.8"},{"v":19211.88930809762,"d":"19211.9"},{"v":23246.386062798123,"d":"23246.4"},{"v":27895.66327535775,"d":"27895.7"},{"v":33242.33206980132,"d":"33242.3"},{"v":39379.377990380024,"d":"39379.4"},{"v":46411.40977437646,"d":"46411.4"},{"v":54456.054135268394,"d":"54456.1"},{"v":63645.51327059492,"d":"63645.5"},{"v":74128.3036916341,"d":"74128.3"},{"v":86071.19706417515,"d":"86071.2"},{"v":99661.38607430809,"d":"99661.4"},{"v":5481.376234086944,"d":"5481.4"},{"v":12059.027714991278,"d":"12059.0"},{"v":19897.395729735614,"d":"19897.4"},{"v":29182.8470702789,"d":"29182.8"},{"v":40126.41472163349,"d":"40126.4"},{"v":52966.86743255621,"d":"52966.9"},{"v":67974.14653844715,"d":"67974.1"},{"$nulls":3},3,{"v":13476,"d":"$13,476"}]
[false,null,45,null,610,"Clubhouse Propane FP - Replace","(1) freestanding unit",20,8,{"v":1830,"d":"$1,830"},{"v":3050,"d":"$3,050"},null,{"v":2440,"d":"$2,440"},610,"Clubhouse Propane FP - Replace",20,8,{"v":2440,"d":"$2,440"},610,"Clubhouse Propane FP - Replace","(1) freestanding unit",20,8,{"v":1830,"d":"$1,830"},{"v":3050,"d":"$3,050"},610,"Clubhouse Propane FP - Replace",{"v":2440,"d":"$2,440"},"X",12,"/",20,"=",{"$f":"DV75+(1-Main!$D$61)*(DW75-DV75)","v":{"v":1464,"d":"$1,464"}},null,610,"Clubhouse Propane FP - Replace",20,{"v":2440,"d":"$2,440"},{"v":122,"d":"$122"},{"v":0.002785906661470367,"d":"0.3%"},{"$f":"SUM(AV$31:AV75)","v":{"v":701092.1476190476,"d":"$701,092"}},610,"Clubhouse Propane FP - Replace",20,8,{"v":2440,"d":"$2,440"},{"$f":"DV75+(1-Main!$D$61)*(DW75-DV75)","v":{"v":1464,"d":"$1,464"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV75,IF((AP75-AV75)>=Main!D$20,0,IF(AP75<=Main!D$20,AV75,Main!D$20-AP75+AV75)))","v":{"v":0,"d":"$0"}},{"$f":"AO75*Main!RecommendContrib","v":{"v":172.72621301116277,"d":"$172.73"}},null,610,"Clubhouse Propane FP - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},610,"Clubhouse Propane FP - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":5230.356696400003,"d":"$5,230"},{"v":0,"d":"$0"},610,"Clubhouse Propane FP - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},610,"Clubhouse Propane FP - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},610,"Clubhouse Propane FP - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},610,"Clubhouse Propane FP - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":35187.22440998588,"d":"$35,187"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},8,7,6,5,4,3,2,1,0,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,19,18,{"v":1464,"d":"1464.0"},1744.6,{"v":2066.6800000000003,"d":"2066.7"},{"v":2435.7300000000005,"d":"2435.7"},{"v":2857.9232000000006,"d":"2857.9"},{"v":3340.197740000001,"d":"3340.2"},{"v":3890.3479560000014,"d":"3890.3"},{"v":4517.126237800003,"d":"4517.1"},{"v":5230.356696400003,"d":"5230.4"},{"v":287.6696183020002,"d":"287.7"},{"v":632.8731602644004,"d":"632.9"},{"v":1044.240714436261,"d":"1044.2"},{"v":1531.5530478398491,"d":"1531.6"},{"v":2105.8854407797926,"d":"2105.9"},{"v":2779.768781829327,"d":"2779.8"},{"v":3567.3699366809697,"d":"3567.4"},{"v":4484.693634684648,"d":"4484.7"},{"v":5549.808372922252,"d":"5549.8"},{"v":6783.0991224605295,"d":"6783.1"},{"v":8207.549938177242,"d":"8207.5"},{"v":9849.059925812691,"d":"9849.1"},{"v":11736.796411593457,"d":"11736.8"},{"v":13903.589595272253,"d":"13903.6"},{"v":16386.37345157087,"d":"16386.4"},{"v":19226.67818317649,"d":"19226.7"},{"v":22471.180126587522,"d":"22471.2"},{"v":26172.315676849,"d":"26172.3"},{"v":30388.966535896896,"d":"30389.0"},{"v":35187.22440998588,"d":"35187.2"},{"v":1935.2973425492232,"d":"1935.3"},{"v":4257.654153608293,"d":"4257.7"},{"$nulls":3},8,{"v":3050,"d":"$3,050"}]
[false,null,46,null,618,"Clubhouse - Periodic Refurbishing","Varying, miscellaneous",3,0,{"v":1830,"d":"$1,830"},{"v":3050,"d":"$3,050"},null,{"$f":"(J76+K76)/2","v":{"v":2440,"d":"$2,440"}},{"$f":"E76","v":618},{"$f":"F76","v":"Clubhouse - Periodic Refurbishing"},{"$f":"H76","v":3},{"$f":"I76","v":0},{"$f":"M76","v":{"v":2440,"d":"$2,440"}},{"$f":"E76","v":618},{"$f":"F76","v":"Clubhouse - Periodic Refurbishing"},{"$f":"G76","v":"Varying, miscellaneous"},{"$f":"H76","v":3},{"$f":"I76","v":0},{"$f":"J76","v":{"v":1830,"d":"$1,830"}},{"$f":"K76","v":{"v":3050,"d":"$3,050"}},{"$f":"E76","v":618},{"$f":"F76","v":"Clubhouse - Periodic Refurbishing"},{"$f":"M76","v":{"v":2440,"d":"$2,440"}},"X",{"$f":"IF(H76-I76<0,0,H76-I76)","v":3},"/",{"$f":"H76","v":3},"=",{"$f":"DV76+(1-Main!$D$61)*(DW76-DV76)","v":{"v":2440,"d":"$2,440"}},null,{"$f":"E76","v":618},{"$f":"F76","v":"Clubhouse - Periodic Refurbishing"},{"$f":"H76","v":3},{"$f":"M76","v":{"v":2440,"d":"$2,440"}},{"$f":"IF(H76>0,M76/H76,0)","v":{"v":813.3333333333334,"d":"$813"}},{"$f":"AN76/AN$77","v":{"v":0.018572711076469114,"d":"1.9%"}},{"$f":"SUM(AV$31:AV76)","v":{"v":703532.1476190476,"d":"$703,532"}},{"$f":"E76","v":618},{"$f":"F76","v":"Clubhouse - Periodic Refurbishing"},{"$f":"H76","v":3},{"$f":"I76","v":0},{"$f":"M76","v":{"v":2440,"d":"$2,440"}},{"$f":"DV76+(1-Main!$D$61)*(DW76-DV76)","v":{"v":2440,"d":"$2,440"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV76,IF((AP76-AV76)>=Main!D$20,0,IF(AP76<=Main!D$20,AV76,Main!D$20-AP76+AV76)))","v":{"v":0,"d":"$0"}},{"$f":"AO76*Main!RecommendContrib","v":{"v":1151.5080867410852,"d":"$1,151.51"}},null,618,"Clubhouse - Periodic Refurbishing",{"$f":"IF(CQ76=0,$M76*BB$3,0)","v":{"v":2440,"d":"$2,440"}},{"$f":"IF(CR76=0,$M76*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS76=0,$M76*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT76=0,$M76*BE$3,0)","v":{"v":3247.640000000001,"d":"$3,248"}},{"$f":"IF(CU76=0,$M76*BF$3,0)","v":{"v":0,"d":"$0"}},618,"Clubhouse - Periodic Refurbishing",{"$f":"IF(CV76=0,$M76*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW76=0,$M76*BJ$3,0)","v":{"v":4322.608840000002,"d":"$4,323"}},{"$f":"IF(CX76=0,$M76*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY76=0,$M76*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ76=0,$M76*BM$3,0)","v":{"v":5753.392366040003,"d":"$5,753"}},618,"Clubhouse - Periodic Refurbishing",{"$f":"IF(DA76=0,$M76*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB76=0,$M76*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC76=0,$M76*BR$3,0)","v":{"v":7657.765239199246,"d":"$7,658"}},{"$f":"IF(DD76=0,$M76*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE76=0,$M76*BT$3,0)","v":{"v":0,"d":"$0"}},618,"Clubhouse - Periodic Refurbishing",{"$f":"IF(DF76=0,$M76*BW$3,0)","v":{"v":10192.4855333742,"d":"$10,192"}},{"$f":"IF(DG76=0,$M76*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH76=0,$M76*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI76=0,$M76*BZ$3,0)","v":{"v":13566.19824492106,"d":"$13,566"}},{"$f":"IF(DJ76=0,$M76*CA$3,0)","v":{"v":0,"d":"$0"}},618,"Clubhouse - Periodic Refurbishing",{"$f":"IF(DK76=0,$M76*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL76=0,$M76*CE$3,0)","v":{"v":18056.609863989936,"d":"$18,057"}},{"$f":"IF(DM76=0,$M76*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN76=0,$M76*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO76=0,$M76*CH$3,0)","v":{"v":24033.34772897061,"d":"$24,033"}},618,"Clubhouse - Periodic Refurbishing",{"$f":"IF(DP76=0,$M76*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ76=0,$M76*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR76=0,$M76*CM$3,0)","v":{"v":31988.38582725989,"d":"$31,988"}},{"$f":"IF(DS76=0,$M76*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT76=0,$M76*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU76=0,$M76*CP$3,0)","v":{"v":42576.54153608293,"d":"$42,577"}},{"$f":"IF(H76=0,I76,IF($I76>$H76,$H76,$I76))","v":0},{"$f":"IF(AND($H76>0,$I76-CR$28>=$H76),$H76,IF(CQ76=999,999,IF(CQ76-1<0,IF($H76=0,999,$H76-1),CQ76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-CS$28>=$H76),$H76,IF(CR76=999,999,IF(CR76-1<0,IF($H76=0,999,$H76-1),CR76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-CT$28>=$H76),$H76,IF(CS76=999,999,IF(CS76-1<0,IF($H76=0,999,$H76-1),CS76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-CU$28>=$H76),$H76,IF(CT76=999,999,IF(CT76-1<0,IF($H76=0,999,$H76-1),CT76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-CV$28>=$H76),$H76,IF(CU76=999,999,IF(CU76-1<0,IF($H76=0,999,$H76-1),CU76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-CW$28>=$H76),$H76,IF(CV76=999,999,IF(CV76-1<0,IF($H76=0,999,$H76-1),CV76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-CX$28>=$H76),$H76,IF(CW76=999,999,IF(CW76-1<0,IF($H76=0,999,$H76-1),CW76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-CY$28>=$H76),$H76,IF(CX76=999,999,IF(CX76-1<0,IF($H76=0,999,$H76-1),CX76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-CZ$28>=$H76),$H76,IF(CY76=999,999,IF(CY76-1<0,IF($H76=0,999,$H76-1),CY76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-DA$28>=$H76),$H76,IF(CZ76=999,999,IF(CZ76-1<0,IF($H76=0,999,$H76-1),CZ76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-DB$28>=$H76),$H76,IF(DA76=999,999,IF(DA76-1<0,IF($H76=0,999,$H76-1),DA76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-DC$28>=$H76),$H76,IF(DB76=999,999,IF(DB76-1<0,IF($H76=0,999,$H76-1),DB76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-DD$28>=$H76),$H76,IF(DC76=999,999,IF(DC76-1<0,IF($H76=0,999,$H76-1),DC76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-DE$28>=$H76),$H76,IF(DD76=999,999,IF(DD76-1<0,IF($H76=0,999,$H76-1),DD76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-DF$28>=$H76),$H76,IF(DE76=999,999,IF(DE76-1<0,IF($H76=0,999,$H76-1),DE76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-DG$28>=$H76),$H76,IF(DF76=999,999,IF(DF76-1<0,IF($H76=0,999,$H76-1),DF76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-DH$28>=$H76),$H76,IF(DG76=999,999,IF(DG76-1<0,IF($H76=0,999,$H76-1),DG76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-DI$28>=$H76),$H76,IF(DH76=999,999,IF(DH76-1<0,IF($H76=0,999,$H76-1),DH76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-DJ$28>=$H76),$H76,IF(DI76=999,999,IF(DI76-1<0,IF($H76=0,999,$H76-1),DI76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-DK$28>=$H76),$H76,IF(DJ76=999,999,IF(DJ76-1<0,IF($H76=0,999,$H76-1),DJ76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-DL$28>=$H76),$H76,IF(DK76=999,999,IF(DK76-1<0,IF($H76=0,999,$H76-1),DK76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-DM$28>=$H76),$H76,IF(DL76=999,999,IF(DL76-1<0,IF($H76=0,999,$H76-1),DL76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-DN$28>=$H76),$H76,IF(DM76=999,999,IF(DM76-1<0,IF($H76=0,999,$H76-1),DM76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-DO$28>=$H76),$H76,IF(DN76=999,999,IF(DN76-1<0,IF($H76=0,999,$H76-1),DN76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-DP$28>=$H76),$H76,IF(DO76=999,999,IF(DO76-1<0,IF($H76=0,999,$H76-1),DO76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-DQ$28>=$H76),$H76,IF(DP76=999,999,IF(DP76-1<0,IF($H76=0,999,$H76-1),DP76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-DR$28>=$H76),$H76,IF(DQ76=999,999,IF(DQ76-1<0,IF($H76=0,999,$H76-1),DQ76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-DS$28>=$H76),$H76,IF(DR76=999,999,IF(DR76-1<0,IF($H76=0,999,$H76-1),DR76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-DT$28>=$H76),$H76,IF(DS76=999,999,IF(DS76-1<0,IF($H76=0,999,$H76-1),DS76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-DU$28>=$H76),$H76,IF(DT76=999,999,IF(DT76-1<0,IF($H76=0,999,$H76-1),DT76-1)))","v":0},{"$f":"IF($H76>0,$M76*($H76-CQ76)/$H76,$M76/(CQ76+1))","v":{"v":2440,"d":"2440.0"}},{"$f":"IF(CR76=999,0,IF($H76>0,DW$28*$M76*($H76-CR76)/$H76,DW$28*$M76/(CR76+1)))","v":{"v":894.6666666666666,"d":"894.7"}},{"$f":"IF(CS76=999,0,IF($H76>0,DX$28*$M76*($H76-CS76)/$H76,DX$28*$M76/(CS76+1)))","v":{"v":1968.266666666667,"d":"1968.3"}},{"$f":"IF(CT76=999,0,IF($H76>0,DY$28*$M76*($H76-CT76)/$H76,DY$28*$M76/(CT76+1)))","v":{"v":3247.640000000001,"d":"3247.6"}},{"$f":"IF(CU76=999,0,IF($H76>0,DZ$28*$M76*($H76-CU76)/$H76,DZ$28*$M76/(CU76+1)))","v":{"v":1190.8013333333336,"d":"1190.8"}},{"$f":"IF(CV76=999,0,IF($H76>0,EA$28*$M76*($H76-CV76)/$H76,EA$28*$M76/(CV76+1)))","v":{"v":2619.7629333333343,"d":"2619.8"}},{"$f":"IF(CW76=999,0,IF($H76>0,EB$28*$M76*($H76-CW76)/$H76,EB$28*$M76/(CW76+1)))","v":{"v":4322.608840000002,"d":"4322.6"}},{"$f":"IF(CX76=999,0,IF($H76>0,EC$28*$M76*($H76-CX76)/$H76,EC$28*$M76/(CX76+1)))","v":{"v":1584.9565746666676,"d":"1585.0"}},{"$f":"IF(CY76=999,0,IF($H76>0,ED$28*$M76*($H76-CY76)/$H76,ED$28*$M76/(CY76+1)))","v":{"v":3486.9044642666686,"d":"3486.9"}},{"$f":"IF(CZ76=999,0,IF($H76>0,EE$28*$M76*($H76-CZ76)/$H76,EE$28*$M76/(CZ76+1)))","v":{"v":5753.392366040003,"d":"5753.4"}},{"$f":"IF(DA76=999,0,IF($H76>0,EF$28*$M76*($H76-DA76)/$H76,EF$28*$M76/(DA76+1)))","v":{"v":2109.577200881335,"d":"2109.6"}},{"$f":"IF(DB76=999,0,IF($H76>0,EG$28*$M76*($H76-DB76)/$H76,EG$28*$M76/(DB76+1)))","v":{"v":4641.069841938937,"d":"4641.1"}},{"$f":"IF(DC76=999,0,IF($H76>0,EH$28*$M76*($H76-DC76)/$H76,EH$28*$M76/(DC76+1)))","v":{"v":7657.765239199246,"d":"7657.8"}},{"$f":"IF(DD76=999,0,IF($H76>0,EI$28*$M76*($H76-DD76)/$H76,EI$28*$M76/(DD76+1)))","v":{"v":2807.847254373057,"d":"2807.8"}},{"$f":"IF(DE76=999,0,IF($H76>0,EJ$28*$M76*($H76-DE76)/$H76,EJ$28*$M76/(DE76+1)))","v":{"v":6177.263959620726,"d":"6177.3"}},{"$f":"IF(DF76=999,0,IF($H76>0,EK$28*$M76*($H76-DF76)/$H76,EK$28*$M76/(DF76+1)))","v":{"v":10192.4855333742,"d":"10192.5"}},{"$f":"IF(DG76=999,0,IF($H76>0,EL$28*$M76*($H76-DG76)/$H76,EL$28*$M76/(DG76+1)))","v":{"v":3737.24469557054,"d":"3737.2"}},{"$f":"IF(DH76=999,0,IF($H76>0,EM$28*$M76*($H76-DH76)/$H76,EM$28*$M76/(DH76+1)))","v":{"v":8221.938330255189,"d":"8221.9"}},{"$f":"IF(DI76=999,0,IF($H76>0,EN$28*$M76*($H76-DI76)/$H76,EN$28*$M76/(DI76+1)))","v":{"v":13566.19824492106,"d":"13566.2"}},{"$f":"IF(DJ76=999,0,IF($H76>0,EO$28*$M76*($H76-DJ76)/$H76,EO$28*$M76/(DJ76+1)))","v":{"v":4974.27268980439,"d":"4974.3"}},{"$f":"IF(DK76=999,0,IF($H76>0,EP$28*$M76*($H76-DK76)/$H76,EP$28*$M76/(DK76+1)))","v":{"v":10943.399917569657,"d":"10943.4"}},{"$f":"IF(DL76=999,0,IF($H76>0,EQ$28*$M76*($H76-DL76)/$H76,EQ$28*$M76/(DL76+1)))","v":{"v":18056.609863989936,"d":"18056.6"}},{"$f":"IF(DM76=999,0,IF($H76>0,ER$28*$M76*($H76-DM76)/$H76,ER$28*$M76/(DM76+1)))","v":{"v":6620.756950129645,"d":"6620.8"}},{"$f":"IF(DN76=999,0,IF($H76>0,ES$28*$M76*($H76-DN76)/$H76,ES$28*$M76/(DN76+1)))","v":{"v":14565.66529028522,"d":"14565.7"}},{"$f":"IF(DO76=999,0,IF($H76>0,ET$28*$M76*($H76-DO76)/$H76,ET$28*$M76/(DO76+1)))","v":{"v":24033.34772897061,"d":"24033.3"}},{"$f":"IF(DP76=999,0,IF($H76>0,EU$28*$M76*($H76-DP76)/$H76,EU$28*$M76/(DP76+1)))","v":{"v":8812.22750062256,"d":"8812.2"}},{"$f":"IF(DQ76=999,0,IF($H76>0,EV$28*$M76*($H76-DQ76)/$H76,EV$28*$M76/(DQ76+1)))","v":{"v":19386.90050136963,"d":"19386.9"}},{"$f":"IF(DR76=999,0,IF($H76>0,EW$28*$M76*($H76-DR76)/$H76,EW$28*$M76/(DR76+1)))","v":{"v":31988.38582725989,"d":"31988.4"}},{"$f":"IF(DS76=999,0,IF($H76>0,EX$28*$M76*($H76-DS76)/$H76,EX$28*$M76/(DS76+1)))","v":{"v":11729.074803328627,"d":"11729.1"}},{"$f":"IF(DT76=999,0,IF($H76>0,EY$28*$M76*($H76-DT76)/$H76,EY$28*$M76/(DT76+1)))","v":{"v":25803.96456732298,"d":"25804.0"}},{"$f":"IF(DU76=999,0,IF($H76>0,EZ$28*$M76*($H76-DU76)/$H76,EZ$28*$M76/(DU76+1)))","v":{"v":42576.54153608293,"d":"42576.5"}},{"$nulls":3},{"$f":"MAX(0,I76-Years)","v":0},{"$f":"K76*(1+Inflation/100)^Years","v":{"v":3050,"d":"$3,050"}}]
[false,{"$nulls":12},{"$f":"SUM(IF(TopCell:CellAbove<>0,1,0))","v":42},"Total Funded Components",{"$nulls":3},{"$f":"N77","v":42},"Total Funded Components",{"$nulls":13},{"$f":"SUM(TopCell:CellAbove)","v":{"v":703532.1476190476,"d":"$703,532"}},null,{"$f":"N77","v":42},"Total Funded Components",null,null,{"$f":"SUM(TopCell:CellAbove)","v":{"v":43791.84761904762,"d":"$43,792"}},{"$f":"IF(ISERROR(SUM(TopCell:CellAbove)),0,SUM(TopCell:CellAbove))","v":{"v":0.9999999999999997,"d":"100.0%"}},null,{"$f":"N77","v":42},"Total Funded Components",{"$nulls":4},{"$f":"SUM(TopCell:CellAbove)","v":{"v":550217,"d":"$550,217"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":62000.00000000002,"d":"$62,000.00"}},null,null,"Total Expenses",{"$f":"SUM(TopCell:CellAbove)","v":{"v":74420,"d":"$74,420"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":187880.00000000003,"d":"$187,880"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":45024.100000000006,"d":"$45,024"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":1148613.07,"d":"$1,148,613"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":29472.333000000006,"d":"$29,472"}},null,"Total Expenses",{"$f":"SUM(TopCell:CellAbove)","v":{"v":23676.10751000001,"d":"$23,676"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":58355.219340000025,"d":"$58,355"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":50639.36256060003,"d":"$50,639"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":45504.10325868003,"d":"$45,504"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":5753.392366040003,"d":"$5,753"}},null,"Total Expenses",{"$f":"SUM(TopCell:CellAbove)","v":{"v":84013.91202509915,"d":"$84,014"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":155069.74609378475,"d":"$155,070"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":82320.97632139189,"d":"$82,321"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":31588.28161169689,"d":"$31,588"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":11582.369924288863,"d":"$11,582"}},null,"Total Expenses",{"$f":"SUM(TopCell:CellAbove)","v":{"v":212003.69909418334,"d":"$212,004"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":324579.70181030134,"d":"$324,580"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":1159293.3045659813,"d":"$1,159,293"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":81397.18946952636,"d":"$81,397"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":74614.09034706585,"d":"$74,614"}},null,"Total Expenses",{"$f":"SUM(TopCell:CellAbove)","v":{"v":377957.6746530621,"d":"$377,958"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":18056.609863989936,"d":"$18,057"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":325741.2419463785,"d":"$325,741"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":99661.38607430809,"d":"$99,661"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":118965.07125840452,"d":"$118,965"}},null,"Total Expenses",{"$f":"SUM(TopCell:CellAbove)","v":{"v":1163874.9471447242,"d":"$1,163,875"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":974918.758962625,"d":"$974,919"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":263904.1830748941,"d":"$263,904"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":545401.9783547812,"d":"$545,402"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":0,"d":"$0"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":1332645.7500793957,"d":"$1,332,646"}},{"$nulls":31},{"$f":"SUM(TopCell:CellAbove)","v":{"v":703532.1476190476,"d":"703532.1"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":815819.3947619046,"d":"815819.4"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":910096.4698571432,"d":"910096.5"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":1558904.0560238096,"d":"1558904.1"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":515435.7287252382,"d":"515435.7"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":605086.9438067144,"d":"605086.9"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":717131.8492862338,"d":"717131.8"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":809992.2152366895,"d":"809992.2"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":929159.8524691142,"d":"929159.9"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":1075280.210109435,"d":"1075280.2"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":1290064.2740934868,"d":"1290064.3"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":1451598.6503085557,"d":"1451598.7"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":1563619.371872909,"d":"1563619.4"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":1780609.570066996,"d":"1780609.6"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":2090222.885757189,"d":"2090222.9"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":2469433.9827181865,"d":"2469434.0"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":2684395.6688185995,"d":"2684395.7"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":2817142.1562245423,"d":"2817142.2"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":2067112.7885913744,"d":"2067112.8"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":2452114.115977685,"d":"2452114.1"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":2909859.6808316996,"d":"2909859.7"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":3109162.82469832,"d":"3109162.8"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":3756694.5160097675,"d":"3756694.5"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":4166174.0491309282,"d":"4166174.0"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":4904501.921789604,"d":"4904501.9"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":5738562.327254372,"d":"5738562.3"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":5554075.088957675,"d":"5554075.1"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":5611182.830915322,"d":"5611182.8"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":6513528.46733731,"d":"6513528.5"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":7259613.288064906,"d":"7259613.3"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":8749716.182073943,"d":"8749716.2"}}]
[]
[{"$nulls":52},"Ending Reserve Balance:",{"$f":"BB28-BB77","v":{"v":543262.0730443525,"d":"$543,262"}},{"$f":"BC28-BC77","v":{"v":1078587.8783311143,"d":"$1,078,588"}},{"$f":"BD28-BD77","v":{"v":1112871.420624647,"d":"$1,112,871"}},{"$f":"BE28-BE77","v":{"v":41802.01552047371,"d":"$41,802"}},{"$f":"BF28-BF77","v":{"v":88341.51125672605,"d":"$88,342"}},null,"Ending Reserve Balance:",{"$f":"BI28-BI77","v":{"v":270588.7496333663,"d":"$270,589"}},{"$f":"BJ28-BJ77","v":{"v":296571.4674302448,"d":"$296,571"}},{"$f":"BK28-BK77","v":{"v":333027.20187897416,"d":"$333,027"}},{"$f":"BL28-BL77","v":{"v":377541.3261843079,"d":"$377,541"}},{"$f":"BM28-BM77","v":{"v":465060.05204362294,"d":"$465,060"}},null,"Ending Reserve Balance:",{"$f":"BP28-BP77","v":{"v":477489.6144412013,"d":"$477,490"}},{"$f":"BQ28-BQ77","v":{"v":421397.10258985736,"d":"$421,397"}},{"$f":"BR28-BR77","v":{"v":440704.0521152585,"d":"$440,704"}},{"$f":"BS28-BS77","v":{"v":514126.72505422606,"d":"$514,127"}},{"$f":"BT28-BT77","v":{"v":611415.670070373,"d":"$611,416"}},null,"Ending Reserve Balance:",{"$f":"BW28-BW77","v":{"v":511366.8723157271,"d":"$511,367"}},{"$f":"BX28-BX77","v":{"v":300377.8444918517,"d":"$300,378"}},{"$f":"BY28-BY77","v":{"v":-746095.7754643731,"d":"-$746,096"}},{"$f":"BZ28-BZ77","v":{"v":-711288.6897858502,"d":"-$711,289"}},{"$f":"CA28-CA77","v":{"v":-666212.3767304253,"d":"-$666,212"}},null,"Ending Reserve Balance:",{"$f":"CD28-CD77","v":{"v":-920888.935878922,"d":"-$920,889"}},{"$f":"CE28-CE77","v":{"v":-811965.9967732095,"d":"-$811,966"}},{"$f":"CF28-CF77","v":{"v":-1006918.3032807945,"d":"-$1,006,918"}},{"$f":"CG28-CG77","v":{"v":-971867.0858531453,"d":"-$971,867"}},{"$f":"CH28-CH77","v":{"v":-952078.1755045338,"d":"-$952,078"}},null,"Ending Reserve Balance:",{"$f":"CK28-CK77","v":{"v":-1973036.5215940315,"d":"-$1,973,037"}},{"v":-2800751.1814697734,"d":"-$2,800,751"},{"v":-2913035.142485178,"d":"-$2,913,035"},{"v":-3302268.2921186844,"d":"-$3,302,268"},{"v":-3141414.3985357718,"d":"-$3,141,414"},{"v":-4308380.6382247675,"d":"-$4,308,381"}]

{"sheet":"30-yr","index":3,"n_rows":58,"n_cols":12,"rows_kept":58,"merged":[[5,1,5,3],[7,1,7,6],[7,8,8,11],[8,1,8,6],[10,5,10,6],[11,5,11,6],[12,5,12,6],[54,1,54,2],[55,1,55,2],[56,1,56,2],[57,1,57,2]]}
[]
[null,"Table 5:  30-Year Reserve Plan Summary",{"$nulls":9},{"$f":"Main!D10","v":"24907-1"}]
[]
[]
[]
[null,"Fiscal Year Start:",null,null,{"$f":"Main!StartDate","v":"2023-01-01"},{"$nulls":3},"Interest:",{"$f":"Main!InterestRate","v":{"v":0.01,"d":"1.0%"}},"Inflation:",{"$f":"Main!InflationRate","v":{"v":0.1,"d":"10.0%"}}]
[]
[null,"Reserve Fund Strength Calculations",{"$nulls":6},"Projected Reserve Balance Changes"]
[null,"(All values as of Fiscal Year Start Date)"]
[]
[null,null,"Starting","Fully",null,"Special",{"$nulls":3},"Loans or"]
[null,null,"Reserve","Funded","Percent","Assmt",null,null,"Reserve","Special","Interest","Reserve"]
[null,"Year","Balance","Balance","Funded","Risk",null,null,"Contribs.","Assmts","Income","Expenses"]
[null,{"$f":"Data!BB23","v":2023},{"$f":"Data!BB24","v":{"v":550217,"d":"$550,217"}},{"$f":"Main!FullyFunded","v":{"v":703532.1476190476,"d":"$703,532"}},{"$f":"Main!PercentFunded","v":{"v":0.7820779787563233,"d":"78.2%"}},null,{"$f":"IF(E14<D$55,E$55,IF(E14<D$56,E$56,IF(E14<D$57,E$57,E$58)))","v":"Low"},null,{"$f":"Data!BB25","v":{"v":62000,"d":"$62,000"}},{"$f":"Data!BB26","v":{"v":0,"d":"$0"}},{"$f":"Data!BB27","v":{"v":5465.073044352442,"d":"$5,465"}},{"$f":"Data!BB77","v":{"v":74420,"d":"$74,420"}}]
[null,{"$f":"Data!BC23","v":2024},{"$f":"Data!BC24","v":{"v":543262.0730443525,"d":"$543,262"}},{"$f":"Data!DW77","v":{"v":815819.3947619046,"d":"$815,819"}},{"$f":"Data!BC18","v":{"v":0.6659097301834832,"d":"66.6%"}},null,"Med",null,{"$f":"Data!BC25","v":{"v":65100,"d":"$65,100"}},{"$f":"Data!BC26","v":{"v":650000,"d":"$650,000"}},{"$f":"Data!BC27","v":{"v":8105.80528676187,"d":"$8,106"}},{"$f":"Data!BC77","v":{"v":187880.00000000003,"d":"$187,880"}}]
[null,{"$f":"Data!BD23","v":2025},{"$f":"Data!BD24","v":{"v":1078587.8783311143,"d":"$1,078,588"}},{"$f":"Data!DX77","v":{"v":910096.4698571432,"d":"$910,096"}},{"$f":"Data!BD18","v":{"v":1.185135767530687,"d":"118.5%"}},null,"Low",null,{"$f":"Data!BD25","v":{"v":68355,"d":"$68,355"}},{"$f":"Data!BD26","v":{"v":0,"d":"$0"}},{"$f":"Data!BD27","v":{"v":10952.642293532812,"d":"$10,953"}},{"$f":"Data!BD77","v":{"v":45024.100000000006,"d":"$45,024"}}]
[null,{"$f":"Data!BE23","v":2026},{"$f":"Data!BE24","v":{"v":1112871.420624647,"d":"$1,112,871"}},{"$f":"Data!DY77","v":{"v":1558904.0560238096,"d":"$1,558,904"}},{"$f":"Data!BE18","v":{"v":0.7138806370567617,"d":"71.4%"}},null,"Low",null,{"$f":"Data!BE25","v":{"v":71772.75,"d":"$71,773"}},{"$f":"Data!BE26","v":{"v":0,"d":"$0"}},{"$f":"Data!BE27","v":{"v":5770.914895826777,"d":"$5,771"}},{"$f":"Data!BE77","v":{"v":1148613.07,"d":"$1,148,613"}}]
[null,{"$f":"Data!BF23","v":2027},{"$f":"Data!BF24","v":{"v":41802.01552047371,"d":"$41,802"}},{"$f":"Data!DZ77","v":{"v":515435.7287252382,"d":"$515,436"}},{"$f":"Data!BF18","v":{"v":0.08110034518533928,"d":"8.1%"}},null,"High",null,{"$f":"Data!BF25","v":{"v":75361.3875,"d":"$75,361"}},{"$f":"Data!BF26","v":{"v":0,"d":"$0"}},{"$f":"Data!BF27","v":{"v":650.4412362523428,"d":"$650"}},{"$f":"Data!BF77","v":{"v":29472.333000000006,"d":"$29,472"}}]
[null,{"$f":"Data!BI23","v":2028},{"$f":"Data!BI24","v":{"v":88341.51125672605,"d":"$88,342"}},{"$f":"Data!EA77","v":{"v":605086.9438067144,"d":"$605,087"}},{"$f":"Data!BI18","v":{"v":0.14599804567084723,"d":"14.6%"}},null,"High",null,{"$f":"Data!BI25","v":{"v":79129.456875,"d":"$79,129"}},{"$f":"Data!BI26","v":{"v":125000,"d":"$125,000"}},{"$f":"Data!BI27","v":{"v":1793.8890116402529,"d":"$1,794"}},{"$f":"Data!BI77","v":{"v":23676.10751000001,"d":"$23,676"}}]
[null,{"$f":"Data!BJ23","v":2029},{"$f":"Data!BJ24","v":{"v":270588.7496333663,"d":"$270,589"}},{"$f":"Data!EB77","v":{"v":717131.8492862338,"d":"$717,132"}},{"$f":"Data!BJ18","v":{"v":0.3773207812519903,"d":"37.7%"}},null,"Med",null,{"$f":"Data!BJ25","v":{"v":81503.34058125,"d":"$81,503"}},{"$f":"Data!BJ26","v":{"v":0,"d":"$0"}},{"$f":"Data!BJ27","v":{"v":2834.5965556285496,"d":"$2,835"}},{"$f":"Data!BJ77","v":{"v":58355.219340000025,"d":"$58,355"}}]
[null,{"$f":"Data!BK23","v":2030},{"$f":"Data!BK24","v":{"v":296571.4674302448,"d":"$296,571"}},{"$f":"Data!EC77","v":{"v":809992.2152366895,"d":"$809,992"}},{"$f":"Data!BK18","v":{"v":0.3661411330275353,"d":"36.6%"}},null,"Med",null,{"$f":"Data!BK25","v":{"v":83948.4407986875,"d":"$83,948"}},{"$f":"Data!BK26","v":{"v":0,"d":"$0"}},{"$f":"Data!BK27","v":{"v":3146.656210641918,"d":"$3,147"}},{"$f":"Data!BK77","v":{"v":50639.36256060003,"d":"$50,639"}}]
[null,{"$f":"Data!BL23","v":2031},{"$f":"Data!BL24","v":{"v":333027.20187897416,"d":"$333,027"}},{"$f":"Data!ED77","v":{"v":929159.8524691142,"d":"$929,160"}},{"$f":"Data!BL18","v":{"v":0.35841755430349287,"d":"35.8%"}},null,"Med",null,{"$f":"Data!BL25","v":{"v":86466.89402264814,"d":"$86,467"}},{"$f":"Data!BL26","v":{"v":0,"d":"$0"}},{"$f":"Data!BL27","v":{"v":3551.3335413656555,"d":"$3,551"}},{"$f":"Data!BL77","v":{"v":45504.10325868003,"d":"$45,504"}}]
[null,{"$f":"Data!BM23","v":2032},{"$f":"Data!BM24","v":{"v":377541.3261843079,"d":"$377,541"}},{"$f":"Data!EE77","v":{"v":1075280.210109435,"d":"$1,075,280"}},{"$f":"Data!BM18","v":{"v":0.35110971320292805,"d":"35.1%"}},null,"Med",null,{"$f":"Data!BM25","v":{"v":89060.90084332759,"d":"$89,061"}},{"$f":"Data!BM26","v":{"v":0,"d":"$0"}},{"$f":"Data!BM27","v":{"v":4211.2173820274875,"d":"$4,211"}},{"$f":"Data!BM77","v":{"v":5753.392366040003,"d":"$5,753"}}]
[null,{"$f":"Data!BP23","v":2033},{"$f":"Data!BP24","v":{"v":465060.05204362294,"d":"$465,060"}},{"$f":"Data!EF77","v":{"v":1290064.2740934868,"d":"$1,290,064"}},{"$f":"Data!BP18","v":{"v":0.3604937066956724,"d":"36.0%"}},null,"Med",null,{"$f":"Data!BP25","v":{"v":91732.72786862742,"d":"$91,733"}},{"$f":"Data!BP26","v":{"v":0,"d":"$0"}},{"$f":"Data!BP27","v":{"v":4710.746554050114,"d":"$4,711"}},{"$f":"Data!BP77","v":{"v":84013.91202509915,"d":"$84,014"}}]
[null,{"$f":"Data!BQ23","v":2034},{"$f":"Data!BQ24","v":{"v":477489.6144412013,"d":"$477,490"}},{"$f":"Data!EG77","v":{"v":1451598.6503085557,"d":"$1,451,599"}},{"$f":"Data!BQ18","v":{"v":0.32894051970887744,"d":"32.9%"}},null,"Med",null,{"$f":"Data!BQ25","v":{"v":94484.70970468625,"d":"$94,485"}},{"$f":"Data!BQ26","v":{"v":0,"d":"$0"}},{"$f":"Data!BQ27","v":{"v":4492.5245377545925,"d":"$4,493"}},{"$f":"Data!BQ77","v":{"v":155069.74609378475,"d":"$155,070"}}]
[null,{"$f":"Data!BR23","v":2035},{"$f":"Data!BR24","v":{"v":421397.10258985736,"d":"$421,397"}},{"$f":"Data!EH77","v":{"v":1563619.371872909,"d":"$1,563,619"}},{"$f":"Data!BR18","v":{"v":0.2695010756262929,"d":"27.0%"}},null,"High",null,{"$f":"Data!BR25","v":{"v":97319.25099582683,"d":"$97,319"}},{"$f":"Data!BR26","v":{"v":0,"d":"$0"}},{"$f":"Data!BR27","v":{"v":4308.6748509662075,"d":"$4,309"}},{"$f":"Data!BR77","v":{"v":82320.97632139189,"d":"$82,321"}}]
[null,{"$f":"Data!BS23","v":2036},{"$f":"Data!BS24","v":{"v":440704.0521152585,"d":"$440,704"}},{"$f":"Data!EI77","v":{"v":1780609.570066996,"d":"$1,780,610"}},{"$f":"Data!BS18","v":{"v":0.24750178788417773,"d":"24.8%"}},null,"High",null,{"$f":"Data!BS25","v":{"v":100238.82852570164,"d":"$100,239"}},{"$f":"Data!BS26","v":{"v":0,"d":"$0"}},{"$f":"Data!BS27","v":{"v":4772.1260249626985,"d":"$4,772"}},{"$f":"Data!BS77","v":{"v":31588.28161169689,"d":"$31,588"}}]
[null,{"$f":"Data!BT23","v":2037},{"$f":"Data!BT24","v":{"v":514126.72505422606,"d":"$514,127"}},{"$f":"Data!EJ77","v":{"v":2090222.885757189,"d":"$2,090,223"}},{"$f":"Data!BT18","v":{"v":0.24596741742590875,"d":"24.6%"}},null,"High",null,{"$f":"Data!BT25","v":{"v":103245.9933814727,"d":"$103,246"}},{"$f":"Data!BT26","v":{"v":0,"d":"$0"}},{"$f":"Data!BT27","v":{"v":5625.321558963053,"d":"$5,625"}},{"$f":"Data!BT77","v":{"v":11582.369924288863,"d":"$11,582"}}]
[null,{"$f":"Data!BW23","v":2038},{"$f":"Data!BW24","v":{"v":611415.670070373,"d":"$611,416"}},{"$f":"Data!EK77","v":{"v":2469433.9827181865,"d":"$2,469,434"}},{"$f":"Data!BW18","v":{"v":0.24759344625093715,"d":"24.8%"}},null,"High",null,{"$f":"Data!BW25","v":{"v":106343.37318291688,"d":"$106,343"}},{"$f":"Data!BW26","v":{"v":0,"d":"$0"}},{"$f":"Data!BW27","v":{"v":5611.5281566206,"d":"$5,612"}},{"$f":"Data!BW77","v":{"v":212003.69909418334,"d":"$212,004"}}]
[null,{"$f":"Data!BX23","v":2039},{"$f":"Data!BX24","v":{"v":511366.8723157271,"d":"$511,367"}},{"$f":"Data!EL77","v":{"v":2684395.6688185995,"d":"$2,684,396"}},{"$f":"Data!BX18","v":{"v":0.19049608753868214,"d":"19.0%"}},null,"High",null,{"$f":"Data!BX25","v":{"v":109533.6743784044,"d":"$109,534"}},{"$f":"Data!BX26","v":{"v":0,"d":"$0"}},{"$f":"Data!BX27","v":{"v":4056.9996080214573,"d":"$4,057"}},{"$f":"Data!BX77","v":{"v":324579.70181030134,"d":"$324,580"}}]
[null,{"$f":"Data!BY23","v":2040},{"$f":"Data!BY24","v":{"v":300377.8444918517,"d":"$300,378"}},{"$f":"Data!EM77","v":{"v":2817142.1562245423,"d":"$2,817,142"}},{"$f":"Data!BY18","v":{"v":0.10662502203808201,"d":"10.7%"}},null,"High",null,{"$f":"Data!BY25","v":{"v":112819.68460975653,"d":"$112,820"}},{"$f":"Data!BY26","v":{"v":0,"d":"$0"}},{"$f":"Data!BY27","v":{"v":0,"d":"$0"}},{"$f":"Data!BY77","v":{"v":1159293.3045659813,"d":"$1,159,293"}}]
[null,{"$f":"Data!BZ23","v":2041},{"$f":"Data!BZ24","v":{"v":-746095.7754643731,"d":"-$746,096"}},{"$f":"Data!EN77","v":{"v":2067112.7885913744,"d":"$2,067,113"}},{"$f":"Data!BZ18","v":{"v":0,"d":"0.0%"}},null,"High",null,{"$f":"Data!BZ25","v":{"v":116204.27514804923,"d":"$116,204"}},{"$f":"Data!BZ26","v":{"v":0,"d":"$0"}},{"$f":"Data!BZ27","v":{"v":0,"d":"$0"}},{"$f":"Data!BZ77","v":{"v":81397.18946952636,"d":"$81,397"}}]
[null,{"$f":"Data!CA23","v":2042},{"$f":"Data!CA24","v":{"v":-711288.6897858502,"d":"-$711,289"}},{"$f":"Data!EO77","v":{"v":2452114.115977685,"d":"$2,452,114"}},{"$f":"Data!CA18","v":{"v":0,"d":"0.0%"}},null,"High",null,{"$f":"Data!CA25","v":{"v":119690.40340249072,"d":"$119,690"}},{"$f":"Data!CA26","v":{"v":0,"d":"$0"}},{"$f":"Data!CA27","v":{"v":0,"d":"$0"}},{"$f":"Data!CA77","v":{"v":74614.09034706585,"d":"$74,614"}}]
[null,{"$f":"Data!CD23","v":2043},{"$f":"Data!CD24","v":{"v":-666212.3767304253,"d":"-$666,212"}},{"$f":"Data!EP77","v":{"v":2909859.6808316996,"d":"$2,909,860"}},{"$f":"Data!CD18","v":{"v":0,"d":"0.0%"}},null,"High",null,{"$f":"Data!CD25","v":{"v":123281.11550456545,"d":"$123,281"}},{"$f":"Data!CD26","v":{"v":0,"d":"$0"}},{"$f":"Data!CD27","v":{"v":0,"d":"$0"}},{"$f":"Data!CD77","v":{"v":377957.6746530621,"d":"$377,958"}}]
[null,{"$f":"Data!CE23","v":2044},{"$f":"Data!CE24","v":{"v":-920888.935878922,"d":"-$920,889"}},{"$f":"Data!EQ77","v":{"v":3109162.82469832,"d":"$3,109,163"}},{"$f":"Data!CE18","v":{"v":0,"d":"0.0%"}},null,"High",null,{"$f":"Data!CE25","v":{"v":126979.54896970242,"d":"$126,980"}},{"$f":"Data!CE26","v":{"v":0,"d":"$0"}},{"$f":"Data!CE27","v":{"v":0,"d":"$0"}},{"$f":"Data!CE77","v":{"v":18056.609863989936,"d":"$18,057"}}]
[null,{"$f":"Data!CF23","v":2045},{"$f":"Data!CF24","v":{"v":-811965.9967732095,"d":"-$811,966"}},{"$f":"Data!ER77","v":{"v":3756694.5160097675,"d":"$3,756,695"}},{"$f":"Data!CF18","v":{"v":0,"d":"0.0%"}},null,"High",null,{"$f":"Data!CF25","v":{"v":130788.93543879349,"d":"$130,789"}},{"$f":"Data!CF26","v":{"v":0,"d":"$0"}},{"$f":"Data!CF27","v":{"v":0,"d":"$0"}},{"$f":"Data!CF77","v":{"v":325741.2419463785,"d":"$325,741"}}]
[null,{"$f":"Data!CG23","v":2046},{"$f":"Data!CG24","v":{"v":-1006918.3032807945,"d":"-$1,006,918"}},{"$f":"Data!ES77","v":{"v":4166174.0491309282,"d":"$4,166,174"}},{"$f":"Data!CG18","v":{"v":0,"d":"0.0%"}},null,"High",null,{"$f":"Data!CG25","v":{"v":134712.6035019573,"d":"$134,713"}},{"$f":"Data!CG26","v":{"v":0,"d":"$0"}},{"$f":"Data!CG27","v":{"v":0,"d":"$0"}},{"$f":"Data!CG77","v":{"v":99661.38607430809,"d":"$99,661"}}]
[null,{"$f":"Data!CH23","v":2047},{"$f":"Data!CH24","v":{"v":-971867.0858531453,"d":"-$971,867"}},{"$f":"Data!ET77","v":{"v":4904501.921789604,"d":"$4,904,502"}},{"$f":"Data!CH18","v":{"v":0,"d":"0.0%"}},null,"High",null,{"$f":"Data!CH25","v":{"v":138753.981607016,"d":"$138,754"}},{"$f":"Data!CH26","v":{"v":0,"d":"$0"}},{"$f":"Data!CH27","v":{"v":0,"d":"$0"}},{"$f":"Data!CH77","v":{"v":118965.07125840452,"d":"$118,965"}}]
[null,{"$f":"Data!CK23","v":2048},{"$f":"Data!CK24","v":{"v":-952078.1755045338,"d":"-$952,078"}},{"$f":"Data!EU77","v":{"v":5738562.327254372,"d":"$5,738,562"}},{"$f":"Data!CK18","v":{"v":0,"d":"0.0%"}},null,"High",null,{"$f":"Data!CK25","v":{"v":142916.6010552265,"d":"$142,917"}},{"$f":"Data!CK26","v":{"v":0,"d":"$0"}},{"$f":"Data!CK27","v":{"v":0,"d":"$0"}},{"$f":"Data!CK77","v":{"v":1163874.9471447242,"d":"$1,163,875"}}]
[null,{"$f":"Data!CL23","v":2049},{"$f":"Data!CL24","v":{"v":-1973036.5215940315,"d":"-$1,973,037"}},{"$f":"Data!EV77","v":{"v":5554075.088957675,"d":"$5,554,075"}},{"$f":"Data!CL18","v":{"v":0,"d":"0.0%"}},null,"High",null,{"$f":"Data!CL25","v":{"v":147204.0990868833,"d":"$147,204"}},{"$f":"Data!CL26","v":{"v":0,"d":"$0"}},{"$f":"Data!CL27","v":{"v":0,"d":"$0"}},{"$f":"Data!CL77","v":{"v":974918.758962625,"d":"$974,919"}}]
[null,{"$f":"Data!CM23","v":2050},{"$f":"Data!CM24","v":{"v":-2800751.1814697734,"d":"-$2,800,751"}},{"$f":"Data!EW77","v":{"v":5611182.830915322,"d":"$5,611,183"}},{"$f":"Data!CM18","v":{"v":0,"d":"0.0%"}},null,"High",null,{"$f":"Data!CM25","v":{"v":151620.2220594898,"d":"$151,620"}},{"$f":"Data!CM26","v":{"v":0,"d":"$0"}},{"$f":"Data!CM27","v":{"v":0,"d":"$0"}},{"$f":"Data!CM77","v":{"v":263904.1830748941,"d":"$263,904"}}]
[null,{"$f":"Data!CN23","v":2051},{"$f":"Data!CN24","v":{"v":-2913035.142485178,"d":"-$2,913,035"}},{"$f":"Data!EX77","v":{"v":6513528.46733731,"d":"$6,513,528"}},{"$f":"Data!CN18","v":{"v":0,"d":"0.0%"}},null,"High",null,{"$f":"Data!CN25","v":{"v":156168.8287212745,"d":"$156,169"}},{"$f":"Data!CN26","v":{"v":0,"d":"$0"}},{"$f":"Data!CN27","v":{"v":0,"d":"$0"}},{"$f":"Data!CN77","v":{"v":545401.9783547812,"d":"$545,402"}}]
[null,{"$f":"Data!CO23","v":2052},{"$f":"Data!CO24","v":{"v":-3302268.2921186844,"d":"-$3,302,268"}},{"$f":"Data!EY77","v":{"v":7259613.288064906,"d":"$7,259,613"}},{"$f":"Data!CO18","v":{"v":0,"d":"0.0%"}},null,"High",null,{"$f":"Data!CO25","v":{"v":160853.89358291274,"d":"$160,854"}},{"$f":"Data!CO26","v":{"v":0,"d":"$0"}},{"$f":"Data!CO27","v":{"v":0,"d":"$0"}},{"$f":"Data!CO77","v":{"v":0,"d":"$0"}}]
{"$rows_empty":11}
[null,"Top of Weak Range:",null,0.3,"High"]
[null,"Top of Fair Range:",null,0.7,"Med"]
[null,"Top of Strong Range:",null,1.3,"Low"]
[null,"Named Surplus:",null,null,"Low"]

{"sheet":"Addnl Info","index":4,"n_rows":24,"n_cols":8,"rows_kept":24,"merged":[[0,1,0,7],[2,1,2,2],[4,1,4,7],[8,1,8,7],[9,1,9,7],[10,1,10,7],[11,1,11,7],[12,1,12,7],[16,1,16,7],[17,1,17,7],[18,1,18,7],[19,1,19,7],[20,1,20,7],[23,1,23,7],[24,1,24,7],[25,1,25,7],[26,1,26,7],[27,1,27,7],[28,1,28,7]]}
[null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Association Name:",null,{"$f":"Main!D11","v":"Admiral's Cove Beach Club"},null,null,"#",{"$f":"Main!ClientNumber","v":"24907-1"}]
[]
[null,"Please enter additional information, as applicable, in the shaded spaces below"]
[]
[null,"Significant Recent Reserve Expenses:"]
[null,"(Description of what, when, $)"]
[]
[]
[]
[]
[]
[]
[null,"Significant Planned Reserve Expenses:"]
[null,"(Description of what, when, $)"]
[]
[]
[]
[]
[]
[]
[null,"Significant Vendors - Roofer, elevator, asphalt, painter, etc.:"]
[null,"(Company Name, Contact Person, phone)"]

{"sheet":"Budget Sum","index":5,"n_rows":17,"n_cols":14,"rows_kept":17,"merged":[[7,4,7,5],[7,6,7,7],[17,8,17,10]]}
[{"$nulls":4},4,4,5,5,9,50,45,30,null,46]
[]
[null,null,"Reserve Budget Funding Summary"]
[null,null,{"$f":"Main!ClientNumber","v":"24907-1"},{"$f":"Main!ClientName","v":"Admiral's Cove Beach Club"}]
[]
[]
[{"$nulls":6},{"$f":"Main!BaseYear","v":2023},null,"Estimated",null,{"$f":"Main!StartDate","v":"2023-01-01"},{"$f":"Main!StartDate","v":"2023-01-01"}]
[{"$nulls":4},"Useful Life",null,"Rem. Useful Life",null,"Replacement",{"$f":"Main!BaseYear","v":2023},"Current Fund","Fully Funded","Remaining Bal.",{"$f":"Main!BaseYear","v":2023}]
["Code",{"$nulls":3},"Min","Max","Min","Max",{"$f":" \"Cost in\" & \" \" & TEXT(Main!BaseYear,0)","v":"Cost in 2023"},"Expenditures","Balance","Balance","to be Funded","Contributions"]
["I",null,"Interiors",null,{"$f":"MIN(IF(Data!Category=$A10,OFFSET(Data!Category,0,E$1),\"\"))","v":0},{"$f":"MAX(IF(Data!Category=$A10,OFFSET(Data!Category,0,F$1),\"\"))","v":0},{"$f":"MIN(IF(Data!Category=$A10,OFFSET(Data!Category,0,G$1),\"\"))","v":0},{"$f":"MAX(IF(Data!Category=$A10,OFFSET(Data!Category,0,H$1),\"\"))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A10,OFFSET(Data!Category,0,I$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A10,OFFSET(Data!Category,0,J$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A10,OFFSET(Data!Category,0,K$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A10,OFFSET(Data!Category,0,L$1))","v":0},{"$f":"I10-K10","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A10,OFFSET(Data!Category,0,N$1))*Main!D$48","v":0}]
["R",null,"Roofing",null,{"$f":"MIN(IF(Data!Category=$A11,OFFSET(Data!Category,0,E$1),\"\"))","v":0},{"$f":"MAX(IF(Data!Category=$A11,OFFSET(Data!Category,0,F$1),\"\"))","v":0},{"$f":"MIN(IF(Data!Category=$A11,OFFSET(Data!Category,0,G$1),\"\"))","v":0},{"$f":"MAX(IF(Data!Category=$A11,OFFSET(Data!Category,0,H$1),\"\"))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A11,OFFSET(Data!Category,0,I$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A11,OFFSET(Data!Category,0,J$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A11,OFFSET(Data!Category,0,K$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A11,OFFSET(Data!Category,0,L$1))","v":0},{"$f":"I11-K11","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A11,OFFSET(Data!Category,0,N$1))*Main!D$48","v":0}]
["A",null,"Capital Assets",null,{"$f":"MIN(IF(Data!Category=$A12,OFFSET(Data!Category,0,E$1),\"\"))","v":0},{"$f":"MAX(IF(Data!Category=$A12,OFFSET(Data!Category,0,F$1),\"\"))","v":0},{"$f":"MIN(IF(Data!Category=$A12,OFFSET(Data!Category,0,G$1),\"\"))","v":0},{"$f":"MAX(IF(Data!Category=$A12,OFFSET(Data!Category,0,H$1),\"\"))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A12,OFFSET(Data!Category,0,I$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A12,OFFSET(Data!Category,0,J$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A12,OFFSET(Data!Category,0,K$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A12,OFFSET(Data!Category,0,L$1))","v":0},{"$f":"I12-K12","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A12,OFFSET(Data!Category,0,N$1))*Main!D$48","v":0}]
["P",null,"Paint",null,{"$f":"MIN(IF(Data!Category=$A13,OFFSET(Data!Category,0,E$1),\"\"))","v":0},{"$f":"MAX(IF(Data!Category=$A13,OFFSET(Data!Category,0,F$1),\"\"))","v":0},{"$f":"MIN(IF(Data!Category=$A13,OFFSET(Data!Category,0,G$1),\"\"))","v":0},{"$f":"MAX(IF(Data!Category=$A13,OFFSET(Data!Category,0,H$1),\"\"))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A13,OFFSET(Data!Category,0,I$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A13,OFFSET(Data!Category,0,J$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A13,OFFSET(Data!Category,0,K$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A13,OFFSET(Data!Category,0,L$1))","v":0},{"$f":"I13-K13","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A13,OFFSET(Data!Category,0,N$1))*Main!D$48","v":0}]
["H",null,"Hardscape",null,{"$f":"MIN(IF(Data!Category=$A14,OFFSET(Data!Category,0,E$1),\"\"))","v":0},{"$f":"MAX(IF(Data!Category=$A14,OFFSET(Data!Category,0,F$1),\"\"))","v":0},{"$f":"MIN(IF(Data!Category=$A14,OFFSET(Data!Category,0,G$1),\"\"))","v":0},{"$f":"MAX(IF(Data!Category=$A14,OFFSET(Data!Category,0,H$1),\"\"))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A14,OFFSET(Data!Category,0,I$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A14,OFFSET(Data!Category,0,J$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A14,OFFSET(Data!Category,0,K$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A14,OFFSET(Data!Category,0,L$1))","v":0},{"$f":"I14-K14","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A14,OFFSET(Data!Category,0,N$1))*Main!D$48","v":0}]
[{"$nulls":8},{"$f":"SUM(I10:I14)","v":0},0,0,0,0,0]
[]
[{"$nulls":10},"Percent Funded:",{"$f":"IF(L15=0,0,K15/L15)","v":{"v":0,"d":"0.0%"}}]

{"sheet":"Thermometer","index":6,"n_rows":12,"n_cols":3,"rows_kept":12}
["X","Y","Labels"]
[0.15,-0.05,"High"]
[0.5,-0.05,"Medium"]
[1,-0.05,"Low"]
[1.5,-0.05]
[{"$f":"MIN(A11,C7)","v":0.7820779787563233},0.07,"Max Value"]
[null,0,1.59]
[0.3,0]
[0.7,0]
[1.3,0]
[{"$f":"Main!PercentFunded","v":0.7820779787563233}]
[{"$f":"\"Reserves % Funded: \" & TEXT($A$11,\"0%\")","v":"Reserves % Funded: 78%"}]

{"sheet":"Solver","index":11,"n_rows":47,"n_cols":34,"rows_kept":47,"merged":[[0,2,0,3]]}
[1,null,"Initial Settings:",{"$nulls":6},"= administrator initial settings"]
[2,null,"Initial Contrib:",{"$f":"Data!AW77/12","v":{"v":45851.416666666664,"d":"$45,851.42"}},"InitialContribution",{"$nulls":4},"= computed diagnostics used by solver"]
[3,null,"# of units",{"$f":"Main!NumUnits","v":500},"NumUnits"]
[4,null,"1AI & 2AI",{"v":0.03,"d":"3.00%"},"AnnualIncreasePct"]
[5,null,"1AIY & 2AIY",30,"AnnualIncreaseYears"]
[6,null,"Initial Cycle Contrib Change",{"v":0.01,"d":"1.00%"},"ContributionChangeCycle1",null,null,"Counters"]
[7,null,"2nd Cycle Contrib Change",{"v":0.005,"d":"0.50%"},"ContributionChangeCycle2",null,null,"Pass #",1]
[8,null,"Min Expense Remainder",{"v":0.1,"d":"10.00%"},"MinExpRemainder",null,null,"Cycle1",119]
[9,null,"SA Rounder (per unit)",{"v":10,"d":"$10"},"RoundFactor",null,null,"Cycle2",1]
[10,null,"SA Change",{"v":0.1,"d":"10.00%"},"SAChangePct",null,null,"Cycle3",12]
[11,null,"Early Special Assmt Range max yr",4,"MaxEarlyYears"]
[12,null,"Contribution rounder",{"v":10,"d":"$10"},"ContribRound",null,null,{"$f":"Main!RecommendContrib","v":{"v":62000,"d":"$62,000"}},"Main!d30","Contrib Rate"]
[13,null,"Change in 2AI",{"v":0.005,"d":"0.50%"},"ChangeIn2AI",null,null,{"$f":"Main!D33","v":5},"Main!d32","# of Initial Years"]
[14,null,"2nd Cycle Contrib Boost",{"v":0.04,"d":"4.00%"},"Cycle2ContribBoost",null,null,{"$f":"Main!D34","v":{"v":0.02999999999999999,"d":"3.00%"}},"Main!d33","% of Secondary Increase"]
[15,null,"1AI Change Increment",5,"YearsIncrement",null,null,{"$f":"Main!SpecialAssessment","v":{"v":0,"d":"$0"}},"Main!d35","Special Assmt"]
[16,null,"1AI minimum yr limit",5,"YearsMinimum",null,null,{"$f":"D36","v":0},null,"Std Dev last 5 yrs"]
[17,null,"2AI Lower limit",{"v":0.005,"d":"0.50%"},"AnnualIncreaseLowerLimit2",null,null,{"$f":"D38","v":0},null,"#downslope yrs, last 5 yrs"]
[18,null,"2AI upper limit (underfunded)",{"v":0.06,"d":"6.00%"},"AnnualIncreaseUpperLimit2",null,null,{"$f":"AvgPctFunded25_29","v":{"v":0,"d":"0.0%"}},null,"Avg Pct Funded, last 5 yrs"]
[19,null,"Surplus Threshold",{"v":2,"d":"200.00%"},"SurplusThreshold",null,null,{"$f":"D35","v":{"v":0,"d":"0.00%"}},null,"Avg Slope, last 5 yrs"]
[20,null,"Final Cycle Contrib Change",{"v":0.005,"d":"0.50%"},"ContributionChangeCycle3"]
[21,null,"Surplus Pct Funded Flatness",{"v":0.15,"d":"15.00%"},"SurplusPctFlatness"]
[22,null,"Percent Funded Flatness Criteria",{"v":0.02,"d":"2.00%"},"FlatnessCriteria"]
[23,null,"Baseline Funding Minimum",{"v":0,"d":"$0"},"BaselineFundingMin"]
[24,null,"Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[25,null,"Expenditure",{"$f":"Data!BB77","v":{"v":74420,"d":"$74,420"}},{"$f":"Data!BC77","v":{"v":187880.00000000003,"d":"$187,880"}},{"$f":"Data!BD77","v":{"v":45024.100000000006,"d":"$45,024"}},{"$f":"Data!BE77","v":{"v":1148613.07,"d":"$1,148,613"}},{"$f":"Data!BF77","v":{"v":29472.333000000006,"d":"$29,472"}},{"$f":"Data!BI77","v":{"v":23676.10751000001,"d":"$23,676"}},{"$f":"Data!BJ77","v":{"v":58355.219340000025,"d":"$58,355"}},{"$f":"Data!BK77","v":{"v":50639.36256060003,"d":"$50,639"}},{"$f":"Data!BL77","v":{"v":45504.10325868003,"d":"$45,504"}},{"$f":"Data!BM77","v":{"v":5753.392366040003,"d":"$5,753"}},{"$f":"Data!BP77","v":{"v":84013.91202509915,"d":"$84,014"}},{"$f":"Data!BQ77","v":{"v":155069.74609378475,"d":"$155,070"}},{"$f":"Data!BR77","v":{"v":82320.97632139189,"d":"$82,321"}},{"$f":"Data!BS77","v":{"v":31588.28161169689,"d":"$31,588"}},{"$f":"Data!BT77","v":{"v":11582.369924288863,"d":"$11,582"}},{"$f":"Data!BW77","v":{"v":212003.69909418334,"d":"$212,004"}},{"$f":"Data!BX77","v":{"v":324579.70181030134,"d":"$324,580"}},{"$f":"Data!BY77","v":{"v":1159293.3045659813,"d":"$1,159,293"}},{"$f":"Data!BZ77","v":{"v":81397.18946952636,"d":"$81,397"}},{"$f":"Data!CA77","v":{"v":74614.09034706585,"d":"$74,614"}},{"$f":"Data!CD77","v":{"v":377957.6746530621,"d":"$377,958"}},{"$f":"Data!CE77","v":{"v":18056.609863989936,"d":"$18,057"}},{"$f":"Data!CF77","v":{"v":325741.2419463785,"d":"$325,741"}},{"$f":"Data!CG77","v":{"v":99661.38607430809,"d":"$99,661"}},{"$f":"Data!CH77","v":{"v":118965.07125840452,"d":"$118,965"}},{"$f":"Data!CK77","v":{"v":1163874.9471447242,"d":"$1,163,875"}},{"$f":"Data!CL77","v":{"v":974918.758962625,"d":"$974,919"}},{"$f":"Data!CM77","v":{"v":263904.1830748941,"d":"$263,904"}},{"$f":"Data!CN77","v":{"v":545401.9783547812,"d":"$545,402"}},{"$f":"Data!CO77","v":{"v":0,"d":"$0"}},{"$f":"Data!CP77","v":{"v":1332645.7500793957,"d":"$1,332,646"}}]
[26,null,"Ending Balance",{"$f":"Data!BB79","v":{"v":543262.0730443525,"d":"$543,262"}},{"$f":"Data!BC79","v":{"v":1078587.8783311143,"d":"$1,078,588"}},{"$f":"Data!BD79","v":{"v":1112871.420624647,"d":"$1,112,871"}},{"$f":"Data!BE79","v":{"v":41802.01552047371,"d":"$41,802"}},{"$f":"Data!BF79","v":{"v":88341.51125672605,"d":"$88,342"}},{"$f":"Data!BI79","v":{"v":270588.7496333663,"d":"$270,589"}},{"$f":"Data!BJ79","v":{"v":296571.4674302448,"d":"$296,571"}},{"$f":"Data!BK79","v":{"v":333027.20187897416,"d":"$333,027"}},{"$f":"Data!BL79","v":{"v":377541.3261843079,"d":"$377,541"}},{"$f":"Data!BM79","v":{"v":465060.05204362294,"d":"$465,060"}},{"$f":"Data!BP79","v":{"v":477489.6144412013,"d":"$477,490"}},{"$f":"Data!BQ79","v":{"v":421397.10258985736,"d":"$421,397"}},{"$f":"Data!BR79","v":{"v":440704.0521152585,"d":"$440,704"}},{"$f":"Data!BS79","v":{"v":514126.72505422606,"d":"$514,127"}},{"$f":"Data!BT79","v":{"v":611415.670070373,"d":"$611,416"}},{"$f":"Data!BW79","v":{"v":511366.8723157271,"d":"$511,367"}},{"$f":"Data!BX79","v":{"v":300377.8444918517,"d":"$300,378"}},{"$f":"Data!BY79","v":{"v":-746095.7754643731,"d":"-$746,096"}},{"$f":"Data!BZ79","v":{"v":-711288.6897858502,"d":"-$711,289"}},{"$f":"Data!CA79","v":{"v":-666212.3767304253,"d":"-$666,212"}},{"$f":"Data!CD79","v":{"v":-920888.935878922,"d":"-$920,889"}},{"$f":"Data!CE79","v":{"v":-811965.9967732095,"d":"-$811,966"}},{"$f":"Data!CF79","v":{"v":-1006918.3032807945,"d":"-$1,006,918"}},{"$f":"Data!CG79","v":{"v":-971867.0858531453,"d":"-$971,867"}},{"$f":"Data!CH79","v":{"v":-952078.1755045338,"d":"-$952,078"}},{"$f":"Data!CK79","v":{"v":-1973036.5215940315,"d":"-$1,973,037"}},{"$f":"Data!CL79","v":{"v":-2800751.1814697734,"d":"-$2,800,751"}},{"$f":"Data!CM79","v":{"v":-2913035.142485178,"d":"-$2,913,035"}},{"$f":"Data!CN79","v":{"v":-3302268.2921186844,"d":"-$3,302,268"}},{"$f":"Data!CO79","v":{"v":-3141414.3985357718,"d":"-$3,141,414"}},{"$f":"Data!CP79","v":{"v":-4308380.6382247675,"d":"-$4,308,381"}}]
[27,null,"Early Ending Bal Minimum",{"$f":"MIN(OFFSET(D26,0,0,,MaxEarlyYears+1))","v":{"v":41802.01552047371,"d":"$41,802"}},"MinEndBalance"]
[28,null,"Ending Balance to expense ratio",{"$f":"IF(D25>0,D26/D25,1)","v":{"v":7.299947232522876,"d":"730.0%"}},{"$f":"IF(E25>0,E26/E25,1)","v":{"v":5.740833927672526,"d":"574.1%"}},{"v":24.717238559452536,"d":"2471.7%"},{"v":0.036393470187896876,"d":"3.6%"},{"v":2.9974386912880644,"d":"299.7%"},{"v":11.42876841216735,"d":"1142.9%"},{"v":5.082175524048757,"d":"508.2%"},{"v":6.576449327940121,"d":"657.6%"},{"v":8.296863340830498,"d":"829.7%"},{"v":80.83231986552634,"d":"8083.2%"},{"v":5.683458881173767,"d":"568.3%"},{"v":2.717468192248153,"d":"271.7%"},{"v":5.353484273494183,"d":"535.3%"},{"v":16.27586873430459,"d":"1627.6%"},{"v":52.788477148204436,"d":"5278.8%"},{"v":2.4120658012129814,"d":"241.2%"},{"v":0.925436319081363,"d":"92.5%"},{"v":-0.643578094107684,"d":"-64.4%"},{"v":-8.738492009630676,"d":"-873.8%"},{"v":-8.928774359260464,"d":"-892.9%"},{"v":-2.436486933951617,"d":"-243.6%"},{"v":-44.96779865596492,"d":"-4496.8%"},{"v":-3.0911600178848313,"d":"-309.1%"},{"v":-9.751691443750499,"d":"-975.2%"},{"v":-8.003005970017206,"d":"-800.3%"},{"v":-1.6952306830165755,"d":"-169.5%"},{"v":-2.872804688310592,"d":"-287.3%"},{"v":-11.038230271850141,"d":"-1103.8%"},{"v":-6.054742049304735,"d":"-605.5%"},{"v":1,"d":"100.0%"},{"v":-3.2329526717569803,"d":"-323.3%"}]
[29,null,"$ to make margin ok",{"$f":"IF(D28<$D$8,$D$8*D25-D26,0)","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":73059.2914795263,"d":"$73,059"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IF(M28<$D$8,$D$8*M25-M26,0)","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":862025.1059209711,"d":"$862,025"},{"v":719428.4087328028,"d":"$719,428"},{"v":673673.7857651318,"d":"$673,674"},{"v":958684.7033442282,"d":"$958,685"},{"v":813771.6577596086,"d":"$813,772"},{"v":1039492.4274754324,"d":"$1,039,492"},{"v":981833.2244605762,"d":"$981,833"},{"v":963974.6826303742,"d":"$963,975"},{"v":2089424.016308504,"d":"$2,089,424"},{"v":2898243.057366036,"d":"$2,898,243"},{"v":2939425.5607926673,"d":"$2,939,426"},{"v":3356808.4899541624,"d":"$3,356,808"},{"v":0,"d":"$0"},{"v":4441645.213232707,"d":"$4,441,645"}]
[30,null,"Minimum Ending Balance Margin",{"$f":"MIN(D28:AG28)","v":{"v":-44.96779865596492,"d":"-4496.8%"}},"MinEndBalanceMargin"]
[31,null,"Early Min Ending Bal Margin",{"$f":"MIN(OFFSET(D28,0,0,,MaxEarlyYears+1))","v":{"v":0.036393470187896876,"d":"3.6%"}},"MinEndBalanceMarginEarly"]
[32,null,"Early Min Ending Bal Needs",{"$f":"MAX(OFFSET(D29,0,0,,MaxEarlyYears+1))","v":{"v":73059.2914795263,"d":"$73,059"}},"MinEndBalanceNeeds"]
[33,null,"Pct Funded",{"$f":"Data!BB18","v":{"v":0.7820779787563233,"d":"78.2%"}},{"$f":"Data!BC18","v":{"v":0.6659097301834832,"d":"66.6%"}},{"$f":"Data!BD18","v":{"v":1.185135767530687,"d":"118.5%"}},{"$f":"Data!BE18","v":{"v":0.7138806370567617,"d":"71.4%"}},{"$f":"Data!BF18","v":{"v":0.08110034518533928,"d":"8.1%"}},{"$f":"Data!BI18","v":{"v":0.14599804567084723,"d":"14.6%"}},{"$f":"Data!BJ18","v":{"v":0.3773207812519903,"d":"37.7%"}},{"$f":"Data!BK18","v":{"v":0.3661411330275353,"d":"36.6%"}},{"$f":"Data!BL18","v":{"v":0.35841755430349287,"d":"35.8%"}},{"$f":"Data!BM18","v":{"v":0.35110971320292805,"d":"35.1%"}},{"$f":"Data!BP18","v":{"v":0.3604937066956724,"d":"36.0%"}},{"$f":"Data!BQ18","v":{"v":0.32894051970887744,"d":"32.9%"}},{"$f":"Data!BR18","v":{"v":0.2695010756262929,"d":"27.0%"}},{"$f":"Data!BS18","v":{"v":0.24750178788417773,"d":"24.8%"}},{"$f":"Data!BT18","v":{"v":0.24596741742590875,"d":"24.6%"}},{"$f":"Data!BW18","v":{"v":0.24759344625093715,"d":"24.8%"}},{"$f":"Data!BX18","v":{"v":0.19049608753868214,"d":"19.0%"}},{"$f":"Data!BY18","v":{"v":0.10662502203808201,"d":"10.7%"}},{"$f":"Data!BZ18","v":{"v":0,"d":"0.0%"}},{"$f":"Data!CA18","v":{"v":0,"d":"0.0%"}},{"$f":"Data!CD18","v":{"v":0,"d":"0.0%"}},{"$f":"Data!CE18","v":{"v":0,"d":"0.0%"}},{"$f":"Data!CF18","v":{"v":0,"d":"0.0%"}},{"$f":"Data!CG18","v":{"v":0,"d":"0.0%"}},{"$f":"Data!CH18","v":{"v":0,"d":"0.0%"}},{"$f":"Data!CK18","v":{"v":0,"d":"0.0%"}},{"$f":"Data!CL18","v":{"v":0,"d":"0.0%"}},{"$f":"Data!CM18","v":{"v":0,"d":"0.0%"}},{"$f":"Data!CN18","v":{"v":0,"d":"0.0%"}},{"$f":"Data!CO18","v":{"v":0,"d":"0.0%"}},{"$f":"Data!CP18","v":{"v":0,"d":"0.0%"}}]
[34,null,"Pct Funded Change",null,{"$f":"(E33-D33)","v":{"v":-0.11616824857284014,"d":"-11.6%"}},{"$f":"(F33-E33)","v":{"v":0.5192260373472039,"d":"51.9%"}},{"$f":"(G33-F33)","v":{"v":-0.4712551304739253,"d":"-47.1%"}},{"$f":"(H33-G33)","v":{"v":-0.6327802918714225,"d":"-63.3%"}},{"$f":"(I33-H33)","v":{"v":0.06489770048550796,"d":"6.5%"}},{"$f":"(J33-I33)","v":{"v":0.23132273558114308,"d":"23.1%"}},{"v":-0.011179648224454997,"d":"-1.1%"},{"v":-0.007723578724042446,"d":"-0.8%"},{"v":-0.007307841100564816,"d":"-0.7%"},{"v":0.009383993492744325,"d":"0.9%"},{"v":-0.031553186986794934,"d":"-3.2%"},{"v":-0.05943944408258456,"d":"-5.9%"},{"v":-0.021999287742115153,"d":"-2.2%"},{"v":-1.5343704582689854E-3,"d":"-0.2%"},{"v":1.6260288250284083E-3,"d":"0.2%"},{"v":-0.05709735871225502,"d":"-5.7%"},{"v":-0.08387106550060013,"d":"-8.4%"},{"v":-0.10662502203808201,"d":"-10.7%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[35,null,"Avg % Funded Change 25-29",{"$f":"AVERAGE(AC34:AG34)","v":{"v":0,"d":"0.00%"}},"AvgPctFundedChange25_29",null,null,"ac-ag"]
[36,null,"Pct Funded Std Dev 25-29",{"$f":"STDEV(AC33:AG33)","v":0},{"$nulls":3},"ac-ag"]
[37,null,"Avg Pct Funded 25-29",{"$f":"AVERAGE(AC33:AG33)","v":{"v":0,"d":"0.0%"}},"AvgPctFunded25_29",null,null,"ac-ag"]
[38,null,"Yrs 25-29 with neg slope",{"$f":"COUNTIF(AC34:AG34,\"<0\")","v":0},"NumMonthLessThanZero"]
[39,null,"Ending Balance Minimum",{"$f":"MIN(D26:AH26)","v":{"v":-4308380.6382247675,"d":"-$4,308,381"}},"EndingBalanceMin"]
[40,null,"Constraints","Minimum","Maximum"]
[41,null,"1st cycle underfunded",{"v":0.7,"d":"70%"},{"v":1.2,"d":"120%"},"ConstraintCycle1UnderMin","ConstraintCycle1UnderMax"]
[42,null,"2nd cycle",{"v":0.9,"d":"90%"},{"v":1.1,"d":"110%"},"ConstraintCycle2Min","ConstraintCycle2Max"]
[43,null,"Final Year",{"v":0.98,"d":"98%"},{"v":1.02,"d":"102%"},"ConstraintFinalYearMin","ConstraintFinalYearMax"]
[44,null,"# of allowable Cycle 1 iterations",500,"MaxCycle1"]
[45,null,"# of allowable Cycle 2 iterations",1000,"MaxCycle2"]
[46,null,"# of allowable Cycle 3 iterations",50,"MaxCycle3"]
[47,null,"# of times through the solver",1,"MaxPass"]

{"sheet":"Coding-F","index":12,"n_rows":199,"n_cols":5,"rows_kept":199}
["Note: all cell references refer to \"Solver\" worksheet unless otherwise designated"]
["Full Funding Solver"]
[]
["Start","set annual increases"]
[null,null,"Set 1AI = d4",null,"(1st ramp annual increase)"]
[null,null,"Set 1AIY = d5",null,"(1st ramp annual increase years)"]
[null,null,"Set 2AI = d4",null,"(2nd ramp annual increase)"]
[null,null,"Set 2AIY = d5",null,"(2nd ramp annual increase years)"]
[null,"set pass counter (integers)"]
[null,null,"set pass = 0"]
[null,"set cycle counters (integers)"]
[null,null,"set cycle1 = 0"]
[null,null,"set cycle2 = 0"]
[null,null,"set cycle3 = 0"]
[null,"set initial contribution rate "]
[null,null,"Set contribution (Main!RecommendedContrib) to d2"]
[null,"set flatness check"]
[null,null,"set flat = 0"]
[null,"set 2nd cycle boost check"]
[null,null,"set 2boost = 0"]
[null,"set initial special assessment"]
[null,null,"set special assessment yr 1 (Main!SpecialAssessment) = $0.00"]
[null,"if crash in first few (as defined by 0-d11) yrs, then special assessment"]
[null,null,"if d27<0, goto Special Assess"]
[null,null,"Goto Cycle1"]
[]
["Restart","set cycle counters (integers)"]
[null,null,"set cycle1 = 0"]
[null,null,"set cycle2 = 0"]
[null,null,"set cycle3 = 0"]
[null,null,"set pass = pass + 1"]
[null,"set initial contribution rate "]
[null,null,"Set contribution (Main!RecommendedContrib) to d2"]
[null,"set initial special assessment"]
[null,null,"set special assessment yr 1 (Main!SpecialAssessment) = $0.00"]
[null,"if crash in first few (as defined by 0-d11) yrs, then special assessment"]
[null,null,"if d27<0, goto Special Assess"]
[null,null,"Goto Cycle1"]
[]
["Special Assess","set special assmt amount needed to keep from going negative"]
[null,null,"Set special assessment yr 1 (Main!SpecialAssessment) = +d27"]
[null,null,"divide by d3 to get individual owner special assessment"]
[null,null,"round above up to nearest d9."]
[null,null,"set special assmt yr1 = rounded up individual unit owner special assessment x d3"]
[null,null,"Goto-Cycle1"]
[]
["Special Assess Small","small nudges to increase special assessment"]
[null,null,"if d32>0, set special assmt yr1 = special assessment yr 1 + d32, otherwise…"]
[null,null,"If special assmt yr1 = 0, set special assmt to d2, otherwise…"]
[null,null,"SA = SA x (1+d10)"]
[null,null,"divide by d3 to get individual owner special assessment"]
[null,null,"round above up to nearest d9."]
[null,null,"set special assmt yr1 = rounded up individual unit owner special assessment x d3"]
[null,null,"goto-Cycle1"]
[]
["Cycle1","begin adjusting"]
[null,null,"set cycle1 = cycle1 + 1"]
[null,"test to see if too many cycles (looping broken)"]
[null,null,"if cycle1>d44 goto Cycle2"]
[null,"test to see if early min margin is not met and small special assessment is needed"]
[null,null,"if d31<d8, goto Special Assess Small"]
[null,"test to see if min margin is not met and max constraints are exceeded"]
[null,null,"if d30<d8 and d37>e41, go to Special Assess Small"]
[null,"test to see if min margin is not met and contrib needs increasing"]
[null,null,"if d30<d8 goto-Cycle1-low"]
[null,"test to see if max constraints are exceeded and contrib needs reducing"]
[null,null,"if d37>e41, goto-Cycle1-high"]
[null,"test to see if min constraints not met and contrib needs increasing"]
[null,null,"if d37<d41, goto-Cycle1-low"]
[null,"to get here, must be good, so move on to Cycle2"]
[null,null,"goto-Cycle2"]
[]
["Cycle1-low","contrib needs to be increased"]
[null,null,"increase Main!D30 by d6"]
[null,"try again to see if it passes the minimum ending balance criteria"]
[null,null,"goto-Cycle1"]
[]
["Cycle1-high","contrib needs to be decreased"]
[null,null,"decrease Main!D30 by d6"]
[null,"try again to see if it has dropped down enough to pass along"]
[null,null,"goto-Cycle1"]
[]
["Cycle2","tighten up constraints and work on leveling"]
[null,"set cycle counter"]
["A",null,"set Cycle2=Cycle2 + 1"]
[null,"Set/Reset 2AI (Main!d33)"]
["B",null,"set Main!d33=d4"]
[null,"test to see if too many cycles (looping broken)"]
["C",null,"if cycle2>maxcycle2, goto SolverFailure"]
[null,"check # of declining years in final yrs & send to appropriate corrective measures."]
["D",null,"if NumMonthLessThanZero>2, goto Cycle2-low"]
[null,null,"if NumMonthLessThanZero<=2, goto Cycle2-high"]
[]
["Cycle2-High","due to increasing trend, try to lower the final slope"]
[null,"first... set initial settings"]
["E",null,"set Main!D32=d5"]
[null,"lower secondary increase a notch, if not too low already"]
["F",null,"if(Main!D33-d13>d17, set Main!d33=Main!D33-d13, otherwise set Main!d33=d17)"]
["Cycle2-High-yr","Now cycle # yrs of secondary increases by dropping years of first increase"]
["G",null,"if(Main!D32-d15>d16, set Main!D32=Main!D32-d15, otherwise set Main!D32=d16)"]
[null,"test to see if it flattened the slope enough"]
[null,null,"if 2Boost=0, then"]
[null,null,"if (ABS)d35<=d22, goto Cycle2-constraint"]
[null,null,"else, it has already been boosted and needs to just hunt for a solution,"]
["H",null,"if (ABS)d35<=d22 and d37<=e42 and d37 >= d42, goto Cycle2-constraint"]
[null,"test to see if flattened slope drops below minimum margin"]
["I",null,"if d30<d8, set 2Boost=1 and goto Cycle2-Boost"]
[null,"test to see if flattened profile falls below ending constraints"]
["J",null,"if flat=0, then if d37<d42, goto Cycle2-Boost"]
[null,"still not flat enough, so try more years of lowered secondary ramp"]
["K",null,"if Main!D32>d16, goto Cycle2-High-yr"]
[null,"Since 1AI-yrs are at minimum, drop secondary ramp value & retry"]
["L",null,"if Main!d33>d17, goto Cycle2-High"]
[null,"Since 1AI-yrs are at minimum and 2AI is at minimum, go to SolverFailure"]
["M",null,"goto SolverFailure"]
[]
["Cycle2-Low","due to decreasing trend, try to increase the final slope"]
[null,"first… set initial settings"]
["E",null,"set Main!D32=d5"]
[null,"increase secondary increase a notch, if not too high already"]
["F",null,"if(Main!D33+d13<d18, set Main!d33=Main!D33+d13, otherwise set Main!d33=d18)"]
["Cycle2-Low-yr","Now test # yrs of secondary increases"]
["G",null,"if(Main!D32-d15>d16, set Main!D32=Main!D32-d15, otherwise set Main!D32=d16)"]
[null,"test to see if it flattened the slope enough"]
[null,null,"if main!Percent Funded => d19, then"]
[null,null,"if (ABS)d35<=d21, goto Cycle2-Constraint"]
[null,null,"else, it not a surplus funded situation,"]
["H",null,"if (ABS)d35<=d22, goto Cycle2-constraint"]
[null,"test to see if flattened profile is too high for ending constraints"]
["I",null,"if flat=0, if d37>e42, goto Cycle2-Trim"]
[null,"still not flat enough, so try more years of raised secondary ramp"]
["J",null,"if Main!D32>d16, goto Cycle2-Low-yr"]
[null,"Since1AI-yrs are at minimum, increase secondary ramp value and retry"]
["K",null,"if Main!d33<d18, goto Cycle2-Low"]
[null,"Since, 1AI yrs are at minimum and 2AI is at maximum, go to SolverFailure"]
["L",null,"goto SolverFailure"]
[]
["Cycle2-Constraint","test to see if flattened profile meets ending criteria"]
[null,"But first, document that it got here (was flat enough)...for use in surplus funded situations, "]
[null,"to avoid ever trimming something that needs to be boosted)"]
["M",null,"set flat = 1"]
[null,"test to see if minimum margin met"]
["N",null,"if d30<d8, set 2Boost=1 and goto Cycle2-Boost"]
[null,"test to see if flattened profile falls below ending constraints"]
["O",null,"if d35<d42, goto Cycle2-Boost"]
[null,"test to see if flattened profile is too high for ending constraints"]
["P",null,"if 2boost=0, if d35>e42, goto Cycle2-Trim"]
[null,"test to see if too many passes"]
["Q",null,"if pass < d71, go to restart"]
[null,"otherwise, must be within acceptable range"]
[null,null,"goto Cycle3"]
[]
["Cycle2-Boost","flattened profile now too low, so boost contrib a bit"]
[null,null,"if 2boost=0, then"]
[null,null,"Increase Main!D30 (contribution) by d7"]
[null,null,"otherwise increase Main!d30 (contribution) by d14"]
[null,"try again to flatten it out and pass the min ending balance criteria"]
[null,null,"goto-Cycle2"]
[]
["Cycle2-Trim","flattened profile now too high, so trim contrib a bit"]
[null,null,"Decrease Main!D30 (contribution) by d7"]
[null,"try again to see if it has dropped down enough to pass along"]
[null,null,"goto-Cycle2"]
[]
["Cycle3","Now make minor adjustments to polish contrib & tune in to 100% zone at end"]
[null,"Assume no more slope changes necessary. Contrib tweak only"]
[null,"set Cycle3 counter"]
[null,null,"set cycle3=cycle3+1"]
[null,"test to see if it is looping almost endlessly"]
[null,null,"if cycle3=>d46, goto solverfailure"]
[null,"test to see if too low, & if so, boost contribution a bit"]
[null,null,"if d37<d43, goto Cycle3-Boost"]
[null,"test to see if too high, & if so, drop contribution a bit"]
[null,null,"if d37>e43, goto Cycle3-Trim"]
[null,"Now create a rounded \"final candidate\" contribution"]
[null,null,"Round contribution to nearest d12"]
[null,"otherwise, must be good. Finished"]
[null,null,"goto SolverDone"]
[]
["Cycle3-Boost","Final year slightly too low, so boost contrib a bit"]
[null,null,"increase contribution by d20"]
[null,null,"goto Cycle3"]
[]
["Cycle3-Trim","Final year slightly too high, so trim contrib a bit"]
[null,null,"decrease contribution by d20"]
[null,null,"goto Cycle3"]
[]
["SolverFailure","Indicate failure"]
[null,null,"set Main!d55=\"Failure\""]
[null,null,"goto Display"]
[]
["SolverDone","Indicate Success"]
[null,null,"set Main!d55=\"Success\""]
[null,null,"goto Display"]
[]
["Display","Show # of cycles"]
[null,null,"set Main!d56=Cycle1"]
[null,null,"set Main!d57=Cycle2"]
[null,null,"set Main!d58=Cycle3"]

{"sheet":"Coding-B","index":13,"n_rows":127,"n_cols":12,"rows_kept":127}
["Note: all cell references refer to \"Solver\" worksheet unless otherwise designated"]
["Baseline Solver"]
[]
["Start","Set Cycle Counters"]
[null,null,"set cycle1 = 0"]
[null,null,"set cycle2 = 0"]
[null,"Set Annual Increases"]
[null,null,"set 1AI = d4"]
[null,null,"set 1AIY=d5"]
[null,"Note: only one ramp that goes 30 yrs. No need for 2AI or 2AIY"]
[null,"Set initial contribution rate "]
[null,null,"Set contribution (Main!RecommendedContrib) to d2"]
[null,"check to see if min margin met"]
[null,null,"set margin1 = N"]
[null,null,"set margin2 = N"]
[null,"set initial special assessment"]
[null,null,"set special assessment yr 1 (Main!SpecialAssessment) = $0.00"]
[null,"if crash in first few (as defined by 0-d11) yrs, then special assessment"]
[null,null,"if d27<0, goto Special Assess"]
[null,null,"Goto Cycle1"]
[]
[]
["Special Assess","set special assmt amount needed to keep from going negative"]
[null,null,"Set special assessment yr 1 (Main!SpecialAssessment) = +d27"]
[null,null,"divide by d3 to get individual owner special assessment"]
[null,null,"round above up to nearest d9."]
[null,null,"set special assmt yr1 = rounded up individual unit owner special assessment x d3"]
[null,null,"Goto-Cycle1"]
[]
["Special Assess Small","small nudges to increase special assessment"]
[null,null,"if d32>0, set special assmt yr1 = special assessment yr 1 + d32, otherwise…"]
[null,null,"If special assmt yr1 = 0, set special assmt to d2, otherwise…"]
[null,null,"SA = SA x (1+d10)"]
[null,null,"divide by d3 to get individual owner special assessment"]
[null,null,"round above up to nearest d9."]
[null,null,"set special assmt yr1 = rounded up individual unit owner special assessment x d3"]
[null,null,"goto-Cycle1"]
[]
["Cycle1","begin adjusting"]
["A",null,"set cycle1 = cycle1 + 1"]
[null,"test to see if too many cycles (looping broken)"]
["B",null,"if cycle1>d44 goto SolverFailure"]
[null,"test to see if early min bal is not met and small special assessment is needed"]
["C",null,"if d27<d23, goto Special Assess Small"]
[null,"test to see if min bal is not met and ending is too high"]
["D",null,"if d39<d23 and d37>e41, go to Special Assess Small"]
[null,"test to see if min bal is not met and contrib needs increasing"]
["E",null,"if d39<d23 goto-Cycle1-low"]
[null,"test to see if min bal is met and contrib needs reducing"]
["F",null,"if d39>=d23 goto-Cycle1-high"]
[null,"if here, must be a problem"]
["G",null,"goto SolverFailure"]
[]
["Cycle1-low","first - check if there was prior success & only dipped low this first time"]
[null,null,"if margin1 = Y, goto-Cycle2"]
[null,"otherwise, confirm unsuccessful Marginmet setting"]
[null,null,"set margin1 = N"]
[null,"contrib needs to be increased"]
[null,null,"increase Main!D30 by d6"]
[null,"return to Cycle1 adjustments"]
[null,null,"goto-Cycle1"]
[]
["Cycle1-high","contrib needs to be decreased"]
[null,null,"decrease Main!D30 by d6"]
[null,"confirm successful Marginmet setting"]
[null,null,"set margin1 = Y"]
[null,"return to Cycle1 adjustments"]
[null,null,"goto-Cycle1"]
[]
["Cycle2","Now make minor adjustments to polish contrib"]
[null,"set Cycle2 counter"]
[null,null,"set cycle2=cycle2+1"]
[null,"test to see if it is looping almost endlessly"]
[null,null,"if cycle2=>d46, goto solverfailure"]
[null,"test to see if successful margin"]
[null,null,"if d39<d23 goto-Cycle2-Boost"]
[null,"test to see if too high, & if so, drop contribution a bit"]
[null,null,"if d39>=d23 goto Cycle2-Trim"]
[]
[]
["Cycle2-Boost","Contrib slightly too low, so boost contrib a bit"]
[null,null,"increase contribution by d20"]
[null,"check to see if that was enough to provide a solution"]
[null,null,"if d39>=d23 and Margin2=N, goto Cycle3"]
[null,"otherwise, confirm unsuccessful Marginmet setting"]
[null,null,"set margin2 = N"]
[null,null,"goto Cycle2"]
[]
["Cycle2-Trim","Final year slightly too high, so trim contrib a bit"]
[null,null,"decrease contribution by d20"]
[null,null,"goto Cycle2"]
[]
["Cycle3","Trim any overfunding"]
[null,null,"Set Main!d32=d5"]
[null,"lower secondary increase a substantial notch"]
[null,null,"if(Main!D33-(2*d13)>d17, set Main!d33=Main!D33-(2*d13), otherwise set Main!d33=d17)"]
["Cycle3yrs","Now cycle # yrs of secondary increases by dropping years of first increase",{"$nulls":8},"Do While d39>=d23 and Main!d32>d16"]
[null,null,"if(Main!D32-d15>d16, set Main!D32=Main!D32-d15, otherwise set Main!D32=d16)",{"$nulls":8},"This is the only action inside the loop"]
[null,"test to see if margin is still ok & we can drop further",{"$nulls":8},"Loop"]
[null,null,"if d39>=d23 and Main!d32>d16, goto Cycle3yrs"]
[null,"test to see if we went too far and we need to back up away from sensitive yr.",{"$nulls":8},"After exiting the loop, perform this check one time and move on regardless of the outcome."]
[null,null,"if d39<d23, set Main!d32=Main!d32+d15."]
["Cycle3AI","If here, must still be ok. So try a lower 2AI"]
[null,null,"if(Main!D33-d13>d17, set Main!d33=Main!D33-d13, otherwise set Main!d33=d17)",{"$nulls":7},"This works exactly the same way as Cycle3yrs"]
[null,"test to see if margin is still ok & we can drop further"]
[null,null,"if d39>=d23 and Main!d33>d17, goto Cycle3AI"]
[null,"test to see if we went too far and we need to back up"]
[null,null,"if d39<d23, set Main!d33=Main!d33+d13."]
[null,"If here, must be ok. Time to wrap it up."]
[null,null,"Goto Finisher"]
[]
["Finisher","Now create a rounded \"final candidate\" contribution"]
[null,null,"Roundup contribution to nearest d12"]
[null,"Must be good. Finished"]
[null,null,"goto SolverDone"]
[]
["SolverFailure","Indicate failure"]
[null,null,"set Main!d55=\"Failure\""]
[null,null,"goto Display"]
[]
["SolverDone","Indicate Success"]
[null,null,"set Main!d55=\"Success\""]
[null,null,"goto Display"]
[]
["Display","Show # of cycles"]
[null,null,"set Main!d56=Cycle1"]
[null,null,"set Main!d57=Cycle2"]

{"sheet":"Output-F","index":14,"n_rows":1033,"n_cols":8,"rows_kept":1033}
["Cycle 2 #","Contrib","1AI Yrs","2AI %","Slope","% Funded","At the End of Branch","Last Operation"]
[null,{"v":208066.23,"d":"$208,066"},30,{"v":0.03,"d":"3.00%"},{"v":-0.07664324986848799,"d":"-7.66%"},{"v":0.7103483236750749,"d":"71.03%"},"Cycle 2","Reset 2AI"]
[1,{"v":208066.23,"d":"$208,066"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07626212969672305,"d":"-7.63%"},{"v":0.7110164798639798,"d":"71.10%"},"Cycle 2 Low Yr","No Boost or Trim"]
[2,{"v":208066.23,"d":"$208,066"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07490483013466478,"d":"-7.49%"},{"v":0.7179836639413344,"d":"71.80%"},"Cycle 2 Low Yr","No Boost or Trim"]
[3,{"v":208066.23,"d":"$208,066"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07402567589559068,"d":"-7.40%"},{"v":0.7333404878712739,"d":"73.33%"},"Cycle 2 Low Yr","No Boost or Trim"]
[4,{"v":208066.23,"d":"$208,066"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07366722671542322,"d":"-7.37%"},{"v":0.7565267084476032,"d":"75.65%"},"Cycle 2 Low Yr","No Boost or Trim"]
[5,{"v":208066.23,"d":"$208,066"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07379171559718636,"d":"-7.38%"},{"v":0.7870397171242689,"d":"78.70%"},"Cycle 2 Low","No Boost or Trim"]
[6,{"v":208066.23,"d":"$208,066"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07587852174105411,"d":"-7.59%"},{"v":0.7116877968445925,"d":"71.17%"},"Cycle 2 Low Yr","No Boost or Trim"]
[7,{"v":208066.23,"d":"$208,066"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07311769071261418,"d":"-7.31%"},{"v":0.7257577565531902,"d":"72.58%"},"Cycle 2 Low Yr","No Boost or Trim"]
[8,{"v":208066.23,"d":"$208,066"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0712515580739749,"d":"-7.13%"},{"v":0.7571253744733332,"d":"75.71%"},"Cycle 2 Low Yr","No Boost or Trim"]
[9,{"v":208066.23,"d":"$208,066"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07038835074251537,"d":"-7.04%"},{"v":0.8050998481163172,"d":"80.51%"},"Cycle 2 Low Yr","No Boost or Trim"]
[10,{"v":208066.23,"d":"$208,066"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0704756463216005,"d":"-7.05%"},{"v":0.8691003339250939,"d":"86.91%"},"Cycle 2 Low","No Boost or Trim"]
[11,{"v":208066.23,"d":"$208,066"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07549241693311137,"d":"-7.55%"},{"v":0.7123622836852832,"d":"71.24%"},"Cycle 2 Low Yr","No Boost or Trim"]
[12,{"v":208066.23,"d":"$208,066"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07128068930935128,"d":"-7.13%"},{"v":0.733673064362359,"d":"73.37%"},"Cycle 2 Low Yr","No Boost or Trim"]
[13,{"v":208066.23,"d":"$208,066"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06831312900060664,"d":"-6.83%"},{"v":0.7817309900286584,"d":"78.17%"},"Cycle 2 Low Yr","No Boost or Trim"]
[14,{"v":208066.23,"d":"$208,066"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06678237227386788,"d":"-6.68%"},{"v":0.8561977133095159,"d":"85.62%"},"Cycle 2 Low Yr","No Boost or Trim"]
[15,{"v":208066.23,"d":"$208,066"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06664151621128049,"d":"-6.66%"},{"v":0.9569278978729054,"d":"95.69%"},"Cycle 2 Low","No Boost or Trim"]
[16,{"v":208066.23,"d":"$208,066"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07510380620452502,"d":"-7.51%"},{"v":0.7130399494544213,"d":"71.30%"},"Cycle 2 Low Yr","No Boost or Trim"]
[17,{"v":208066.23,"d":"$208,066"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06939266100756895,"d":"-6.94%"},{"v":0.7417320898185519,"d":"74.17%"},"Cycle 2 Low Yr","No Boost or Trim"]
[18,{"v":208066.23,"d":"$208,066"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06520228209848142,"d":"-6.52%"},{"v":0.807186298855805,"d":"80.72%"},"Cycle 2 Low Yr","No Boost or Trim"]
[19,{"v":208066.23,"d":"$208,066"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06282332428902689,"d":"-6.28%"},{"v":0.9099572805375542,"d":"91.00%"},"Cycle 2 Low Yr","No Boost or Trim"]
[20,{"v":208066.23,"d":"$208,066"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.062230412263879153,"d":"-6.22%"},{"v":1.0509497892633122,"d":"105.09%"},"Cycle 2 Low","No Boost or Trim"]
[21,{"v":208066.23,"d":"$208,066"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.07471268048692521,"d":"-7.47%"},{"v":0.7137208032203772,"d":"71.37%"},"Cycle 2 Low Yr","No Boost or Trim"]
[22,{"v":208066.23,"d":"$208,066"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06745241789832084,"d":"-6.75%"},{"v":0.7499373755109732,"d":"74.99%"},"Cycle 2 Low Yr","No Boost or Trim"]
[23,{"v":208066.23,"d":"$208,066"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06191055844528879,"d":"-6.19%"},{"v":0.8335212537808433,"d":"83.35%"},"Cycle 2 Low Yr","No Boost or Trim"]
[24,{"v":208066.23,"d":"$208,066"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.05848341190862276,"d":"-5.85%"},{"v":0.966522897716837,"d":"96.65%"},"Cycle 2 Low Yr","No Boost or Trim"]
[25,{"v":207025.9,"d":"$207,026"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.057092684456400325,"d":"-5.71%"},{"v":1.1414743402455023,"d":"114.15%"},"Cycle 2 Low","Trim"]
[null,{"v":207025.9,"d":"$207,026"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07646106687381671,"d":"-7.65%"},{"v":0.7024038295424678,"d":"70.24%"},"Cycle 2","Reset 2AI"]
[26,{"v":207025.9,"d":"$207,026"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07608185230293427,"d":"-7.61%"},{"v":0.7030686449503866,"d":"70.31%"},"Cycle 2 Low Yr","No Boost or Trim"]
[27,{"v":207025.9,"d":"$207,026"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07473133923877073,"d":"-7.47%"},{"v":0.7100009931069209,"d":"71.00%"},"Cycle 2 Low Yr","No Boost or Trim"]
[28,{"v":207025.9,"d":"$207,026"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07385658077094662,"d":"-7.39%"},{"v":0.7252810329162569,"d":"72.53%"},"Cycle 2 Low Yr","No Boost or Trim"]
[29,{"v":207025.9,"d":"$207,026"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07349992383670227,"d":"-7.35%"},{"v":0.7483513223882624,"d":"74.84%"},"Cycle 2 Low Yr","No Boost or Trim"]
[30,{"v":207025.9,"d":"$207,026"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07362379027404889,"d":"-7.36%"},{"v":0.7787117660196475,"d":"77.87%"},"Cycle 2 Low","No Boost or Trim"]
[31,{"v":207025.9,"d":"$207,026"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07570016238706759,"d":"-7.57%"},{"v":0.7037366053460545,"d":"70.37%"},"Cycle 2 Low Yr","No Boost or Trim"]
[32,{"v":207025.9,"d":"$207,026"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07295313551394147,"d":"-7.30%"},{"v":0.7177362152552346,"d":"71.77%"},"Cycle 2 Low Yr","No Boost or Trim"]
[33,{"v":207025.9,"d":"$207,026"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07109633353861136,"d":"-7.11%"},{"v":0.748946995083827,"d":"74.89%"},"Cycle 2 Low Yr","No Boost or Trim"]
[34,{"v":207025.9,"d":"$207,026"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0702374422438629,"d":"-7.02%"},{"v":0.7966815963556131,"d":"79.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[35,{"v":207025.9,"d":"$207,026"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07032430134504711,"d":"-7.03%"},{"v":0.8603620797313669,"d":"86.04%"},"Cycle 2 Low","No Boost or Trim"]
[36,{"v":207025.9,"d":"$207,026"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07531598810318854,"d":"-7.53%"},{"v":0.7044077197524997,"d":"70.44%"},"Cycle 2 Low Yr","No Boost or Trim"]
[37,{"v":207025.9,"d":"$207,026"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07112531911780903,"d":"-7.11%"},{"v":0.7256119465248652,"d":"72.56%"},"Cycle 2 Low Yr","No Boost or Trim"]
[38,{"v":207025.9,"d":"$207,026"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06817259661079267,"d":"-6.82%"},{"v":0.7734295825598455,"d":"77.34%"},"Cycle 2 Low Yr","No Boost or Trim"]
[39,{"v":207025.9,"d":"$207,026"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06664949366778268,"d":"-6.66%"},{"v":0.8475239722196687,"d":"84.75%"},"Cycle 2 Low Yr","No Boost or Trim"]
[40,{"v":207025.9,"d":"$207,026"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06650934188551708,"d":"-6.65%"},{"v":0.9477505058539796,"d":"94.78%"},"Cycle 2 Low","No Boost or Trim"]
[41,{"v":207025.9,"d":"$207,026"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07492932042826927,"d":"-7.49%"},{"v":0.7050819971927502,"d":"70.51%"},"Cycle 2 Low Yr","No Boost or Trim"]
[42,{"v":207025.9,"d":"$207,026"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06924673095765303,"d":"-6.92%"},{"v":0.7336306768532762,"d":"73.36%"},"Cycle 2 Low Yr","No Boost or Trim"]
[43,{"v":207025.9,"d":"$207,026"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06507730394337155,"d":"-6.51%"},{"v":0.7987576148412746,"d":"79.88%"},"Cycle 2 Low Yr","No Boost or Trim"]
[44,{"v":207025.9,"d":"$207,026"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06271024092311209,"d":"-6.27%"},{"v":0.9010147416082255,"d":"90.10%"},"Cycle 2 Low Yr","No Boost or Trim"]
[45,{"v":207025.9,"d":"$207,026"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.062120293458126995,"d":"-6.21%"},{"v":1.0413022877815878,"d":"104.13%"},"Cycle 2 Low","No Boost or Trim"]
[46,{"v":207025.9,"d":"$207,026"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.07454015033928174,"d":"-7.45%"},{"v":0.7057594466898339,"d":"70.58%"},"Cycle 2 Low Yr","No Boost or Trim"]
[47,{"v":207025.9,"d":"$207,026"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06731618906407177,"d":"-6.73%"},{"v":0.7417949361167253,"d":"74.18%"},"Cycle 2 Low Yr","No Boost or Trim"]
[48,{"v":207025.9,"d":"$207,026"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06180203890864937,"d":"-6.18%"},{"v":0.82496089499005,"d":"82.50%"},"Cycle 2 Low Yr","No Boost or Trim"]
[49,{"v":207025.9,"d":"$207,026"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.05839202810487978,"d":"-5.84%"},{"v":0.9572975306980952,"d":"95.73%"},"Cycle 2 Low Yr","No Boost or Trim"]
[50,{"v":205990.77,"d":"$205,991"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.05700825428821417,"d":"-5.70%"},{"v":1.1313742157890208,"d":"113.14%"},"Cycle 2 Low","Trim"]
[null,{"v":205990.77,"d":"$205,991"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07627979479028538,"d":"-7.63%"},{"v":0.6944990577133596,"d":"69.45%"},"Cycle 2","Reset 2AI"]
[51,{"v":205990.77,"d":"$205,991"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0759024762923212,"d":"-7.59%"},{"v":0.6951605490441268,"d":"69.52%"},"Cycle 2 Low Yr","No Boost or Trim"]
[52,{"v":205990.77,"d":"$205,991"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07455871579370565,"d":"-7.46%"},{"v":0.7020582354587128,"d":"70.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[53,{"v":205990.77,"d":"$205,991"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07368833111836774,"d":"-7.37%"},{"v":0.7172618750664312,"d":"71.73%"},"Cycle 2 Low Yr","No Boost or Trim"]
[54,{"v":205990.77,"d":"$205,991"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07333345746885478,"d":"-7.33%"},{"v":0.7402168130871964,"d":"74.02%"},"Cycle 2 Low Yr","No Boost or Trim"]
[55,{"v":205990.77,"d":"$205,991"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07345670457399364,"d":"-7.35%"},{"v":0.7704254544953174,"d":"77.04%"},"Cycle 2 Low","No Boost or Trim"]
[56,{"v":205990.77,"d":"$205,991"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07552269482609801,"d":"-7.55%"},{"v":0.695825169637704,"d":"69.58%"},"Cycle 2 Low Yr","No Boost or Trim"]
[57,{"v":205990.77,"d":"$205,991"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07278940308779962,"d":"-7.28%"},{"v":0.7097547814949831,"d":"70.98%"},"Cycle 2 Low Yr","No Boost or Trim"]
[58,{"v":205990.77,"d":"$205,991"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07094188512265856,"d":"-7.09%"},{"v":0.7408095074191824,"d":"74.08%"},"Cycle 2 Low Yr","No Boost or Trim"]
[59,{"v":205990.77,"d":"$205,991"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0700872882845283,"d":"-7.01%"},{"v":0.7883054356765804,"d":"78.83%"},"Cycle 2 Low Yr","No Boost or Trim"]
[60,{"v":205990.77,"d":"$205,991"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0701737130901919,"d":"-7.02%"},{"v":0.8516675166247433,"d":"85.17%"},"Cycle 2 Low","No Boost or Trim"]
[61,{"v":205990.77,"d":"$205,991"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07514044141370305,"d":"-7.51%"},{"v":0.6964929284720041,"d":"69.65%"},"Cycle 2 Low Yr","No Boost or Trim"]
[62,{"v":205990.77,"d":"$205,991"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07097072577395538,"d":"-7.10%"},{"v":0.7175911341069412,"d":"71.76%"},"Cycle 2 Low Yr","No Boost or Trim"]
[63,{"v":205990.77,"d":"$205,991"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06803276687997077,"d":"-6.80%"},{"v":0.7651696819537028,"d":"76.52%"},"Cycle 2 Low Yr","No Boost or Trim"]
[64,{"v":205990.77,"d":"$205,991"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06651727945193206,"d":"-6.65%"},{"v":0.8388935996527639,"d":"83.89%"},"Cycle 2 Low Yr","No Boost or Trim"]
[65,{"v":205990.77,"d":"$205,991"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06637782842860138,"d":"-6.64%"},{"v":0.938619000602043,"d":"93.86%"},"Cycle 2 Low","No Boost or Trim"]
[66,{"v":205990.77,"d":"$205,991"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07475570707722337,"d":"-7.48%"},{"v":0.6971638345249399,"d":"69.72%"},"Cycle 2 Low Yr","No Boost or Trim"]
[67,{"v":205990.77,"d":"$205,991"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06910153055491623,"d":"-6.91%"},{"v":0.7255697707823608,"d":"72.56%"},"Cycle 2 Low Yr","No Boost or Trim"]
[68,{"v":205990.77,"d":"$205,991"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06495295067640734,"d":"-6.50%"},{"v":0.7903710740694645,"d":"79.04%"},"Cycle 2 Low Yr","No Boost or Trim"]
[69,{"v":205990.77,"d":"$205,991"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06259772297164742,"d":"-6.26%"},{"v":0.8921169151853791,"d":"89.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[70,{"v":205990.77,"d":"$205,991"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.062010725244086504,"d":"-6.20%"},{"v":1.031703023604277,"d":"103.17%"},"Cycle 2 Low","No Boost or Trim"]
[71,{"v":205990.77,"d":"$205,991"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.07436848283874631,"d":"-7.44%"},{"v":0.6978378967744241,"d":"69.78%"},"Cycle 2 Low Yr","No Boost or Trim"]
[72,{"v":205990.77,"d":"$205,991"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06718064137112753,"d":"-6.72%"},{"v":0.7336932087481196,"d":"73.37%"},"Cycle 2 Low Yr","No Boost or Trim"]
[73,{"v":205990.77,"d":"$205,991"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.061694061967409876,"d":"-6.17%"},{"v":0.8164433378130876,"d":"81.64%"},"Cycle 2 Low Yr","No Boost or Trim"]
[74,{"v":205990.77,"d":"$205,991"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.05830110121823269,"d":"-5.83%"},{"v":0.9481182903203326,"d":"94.81%"},"Cycle 2 Low Yr","No Boost or Trim"]
[75,{"v":204960.82,"d":"$204,961"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.05692424627443984,"d":"-5.69%"},{"v":1.1213245923819986,"d":"112.13%"},"Cycle 2 Low","Trim"]
[null,{"v":204960.82,"d":"$204,961"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07609942907483849,"d":"-7.61%"},{"v":0.6866338100777237,"d":"68.66%"},"Cycle 2","Reset 2AI"]
[76,{"v":204960.82,"d":"$204,961"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07572399716934777,"d":"-7.57%"},{"v":0.6872919939518657,"d":"68.73%"},"Cycle 2 Low Yr","No Boost or Trim"]
[77,{"v":204960.82,"d":"$204,961"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0743869554731668,"d":"-7.44%"},{"v":0.6941551919346783,"d":"69.42%"},"Cycle 2 Low Yr","No Boost or Trim"]
[78,{"v":204960.82,"d":"$204,961"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07352092272116786,"d":"-7.35%"},{"v":0.7092828133450195,"d":"70.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[79,{"v":204960.82,"d":"$204,961"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07316782343988695,"d":"-7.32%"},{"v":0.7321229766766787,"d":"73.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[80,{"v":204960.82,"d":"$204,961"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07329045430950554,"d":"-7.33%"},{"v":0.7621805748790721,"d":"76.22%"},"Cycle 2 Low","No Boost or Trim"]
[81,{"v":204960.82,"d":"$204,961"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07534611461043916,"d":"-7.53%"},{"v":0.6879532914425041,"d":"68.80%"},"Cycle 2 Low Yr","No Boost or Trim"]
[82,{"v":204960.82,"d":"$204,961"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07262648933071347,"d":"-7.26%"},{"v":0.7018132552411019,"d":"70.18%"},"Cycle 2 Low Yr","No Boost or Trim"]
[83,{"v":204960.82,"d":"$204,961"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07078820895531776,"d":"-7.08%"},{"v":0.7327127075370308,"d":"73.27%"},"Cycle 2 Low Yr","No Boost or Trim"]
[84,{"v":204960.82,"d":"$204,961"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06993788510134105,"d":"-6.99%"},{"v":0.7799711561552061,"d":"78.00%"},"Cycle 2 Low Yr","No Boost or Trim"]
[85,{"v":204960.82,"d":"$204,961"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07002387778298005,"d":"-7.00%"},{"v":0.8430164267013828,"d":"84.30%"},"Cycle 2 Low","No Boost or Trim"]
[86,{"v":204960.82,"d":"$204,961"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07496577246508955,"d":"-7.50%"},{"v":0.6886177114826616,"d":"68.86%"},"Cycle 2 Low Yr","No Boost or Trim"]
[87,{"v":204960.82,"d":"$204,961"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0708169054033593,"d":"-7.08%"},{"v":0.7096104260903408,"d":"70.96%"},"Cycle 2 Low Yr","No Boost or Trim"]
[88,{"v":204960.82,"d":"$204,961"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06789363630371699,"d":"-6.79%"},{"v":0.7569510811999371,"d":"75.70%"},"Cycle 2 Low Yr","No Boost or Trim"]
[89,{"v":204960.82,"d":"$204,961"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06638572631275255,"d":"-6.64%"},{"v":0.8303063793137078,"d":"83.03%"},"Cycle 2 Low Yr","No Boost or Trim"]
[90,{"v":204960.82,"d":"$204,961"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0662469725445324,"d":"-6.62%"},{"v":0.9295331532625765,"d":"92.95%"},"Cycle 2 Low","No Boost or Trim"]
[91,{"v":204960.82,"d":"$204,961"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07458296180027554,"d":"-7.46%"},{"v":0.689285263005362,"d":"68.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[92,{"v":204960.82,"d":"$204,961"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06895705616033414,"d":"-6.90%"},{"v":0.7175491695827303,"d":"71.75%"},"Cycle 2 Low Yr","No Boost or Trim"]
[93,{"v":204960.82,"d":"$204,961"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06482921918103748,"d":"-6.48%"},{"v":0.782026466356215,"d":"78.20%"},"Cycle 2 Low Yr","No Boost or Trim"]
[94,{"v":204960.82,"d":"$204,961"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06248576761469893,"d":"-6.25%"},{"v":0.8832635782709731,"d":"88.33%"},"Cycle 2 Low Yr","No Boost or Trim"]
[95,{"v":204960.82,"d":"$204,961"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06190170487575029,"d":"-6.19%"},{"v":1.0221517561538456,"d":"102.22%"},"Cycle 2 Low","No Boost or Trim"]
[96,{"v":204960.82,"d":"$204,961"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.074197673682974,"d":"-7.42%"},{"v":0.6899559549436282,"d":"69.00%"},"Cycle 2 Low Yr","No Boost or Trim"]
[97,{"v":204960.82,"d":"$204,961"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06704577142238091,"d":"-6.70%"},{"v":0.7256319903590136,"d":"72.56%"},"Cycle 2 Low Yr","No Boost or Trim"]
[98,{"v":204960.82,"d":"$204,961"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06158662491544327,"d":"-6.16%"},{"v":0.8079683687822546,"d":"80.80%"},"Cycle 2 Low Yr","No Boost or Trim"]
[99,{"v":204960.82,"d":"$204,961"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.05821062896986447,"d":"-5.82%"},{"v":0.9389849465326868,"d":"93.90%"},"Cycle 2 Low Yr","No Boost or Trim"]
[100,{"v":203936.01,"d":"$203,936"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.056840658296879495,"d":"-5.68%"},{"v":1.111325216630855,"d":"111.13%"},"Cycle 2 Low","Trim"]
[null,{"v":203936.01,"d":"$203,936"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07591996517969224,"d":"-7.59%"},{"v":0.6788078883193451,"d":"67.88%"},"Cycle 2","Reset 2AI"]
[101,{"v":203936.01,"d":"$203,936"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07554641043379909,"d":"-7.55%"},{"v":0.6794627812739936,"d":"67.95%"},"Cycle 2 Low Yr","No Boost or Trim"]
[102,{"v":203936.01,"d":"$203,936"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07421605394634903,"d":"-7.42%"},{"v":0.6862916632656095,"d":"68.63%"},"Cycle 2 Low Yr","No Boost or Trim"]
[103,{"v":203936.01,"d":"$203,936"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07335435135827188,"d":"-7.34%"},{"v":0.7013436465660721,"d":"70.13%"},"Cycle 2 Low Yr","No Boost or Trim"]
[104,{"v":203936.01,"d":"$203,936"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07300301757346339,"d":"-7.30%"},{"v":0.7240696090768036,"d":"72.41%"},"Cycle 2 Low Yr","No Boost or Trim"]
[105,{"v":203936.01,"d":"$203,936"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07312503528871102,"d":"-7.31%"},{"v":0.7539769192825682,"d":"75.40%"},"Cycle 2 Low","No Boost or Trim"]
[106,{"v":203936.01,"d":"$203,936"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07517041728775568,"d":"-7.52%"},{"v":0.680120772277055,"d":"68.01%"},"Cycle 2 Low Yr","No Boost or Trim"]
[107,{"v":203936.01,"d":"$203,936"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07246439013493691,"d":"-7.25%"},{"v":0.6939114362540701,"d":"69.39%"},"Cycle 2 Low Yr","No Boost or Trim"]
[108,{"v":203936.01,"d":"$203,936"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07063530116176178,"d":"-7.06%"},{"v":0.724656391282744,"d":"72.47%"},"Cycle 2 Low Yr","No Boost or Trim"]
[109,{"v":203936.01,"d":"$203,936"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06978922892721384,"d":"-6.98%"},{"v":0.7716785476489962,"d":"77.17%"},"Cycle 2 Low Yr","No Boost or Trim"]
[110,{"v":203936.01,"d":"$203,936"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06987479164542867,"d":"-6.99%"},{"v":0.8344085918306592,"d":"83.44%"},"Cycle 2 Low","No Boost or Trim"]
[111,{"v":203936.01,"d":"$203,936"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07479197685320389,"d":"-7.48%"},{"v":0.6807818702168877,"d":"68.08%"},"Cycle 2 Low Yr","No Boost or Trim"]
[112,{"v":203936.01,"d":"$203,936"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07066385412755775,"d":"-7.07%"},{"v":0.7016696212476056,"d":"70.17%"},"Cycle 2 Low Yr","No Boost or Trim"]
[113,{"v":203936.01,"d":"$203,936"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06775520137395996,"d":"-6.78%"},{"v":0.7487735730728055,"d":"74.88%"},"Cycle 2 Low Yr","No Boost or Trim"]
[114,{"v":203936.01,"d":"$203,936"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06625483093323221,"d":"-6.63%"},{"v":0.8217620946822972,"d":"82.18%"},"Cycle 2 Low Yr","No Boost or Trim"]
[115,{"v":203936.01,"d":"$203,936"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0661167709338791,"d":"-6.61%"},{"v":0.920492734742876,"d":"92.05%"},"Cycle 2 Low","No Boost or Trim"]
[116,{"v":203936.01,"d":"$203,936"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07441108024178548,"d":"-7.44%"},{"v":0.6814460839818499,"d":"68.14%"},"Cycle 2 Low Yr","No Boost or Trim"]
[117,{"v":203936.01,"d":"$203,936"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06881330413109525,"d":"-6.88%"},{"v":0.7095686710210494,"d":"70.96%"},"Cycle 2 Low Yr","No Boost or Trim"]
[118,{"v":203936.01,"d":"$203,936"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06470610633746665,"d":"-6.47%"},{"v":0.7737235812986157,"d":"77.37%"},"Cycle 2 Low Yr","No Boost or Trim"]
[119,{"v":203936.01,"d":"$203,936"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.062374372029397794,"d":"-6.24%"},{"v":0.8744545076348793,"d":"87.45%"},"Cycle 2 Low Yr","No Boost or Trim"]
[120,{"v":203936.01,"d":"$203,936"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06179322960425306,"d":"-6.18%"},{"v":1.0126482446023783,"d":"101.26%"},"Cycle 2 Low","No Boost or Trim"]
[121,{"v":203936.01,"d":"$203,936"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.0740277185651425,"d":"-7.40%"},{"v":0.6821134224602993,"d":"68.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[122,{"v":203936.01,"d":"$203,936"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06691157581718905,"d":"-6.69%"},{"v":0.7176110776919404,"d":"71.76%"},"Cycle 2 Low Yr","No Boost or Trim"]
[123,{"v":203936.01,"d":"$203,936"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06147972504380648,"d":"-6.15%"},{"v":0.7995357742076764,"d":"79.95%"},"Cycle 2 Low Yr","No Boost or Trim"]
[124,{"v":203936.01,"d":"$203,936"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.05812060907858654,"d":"-5.81%"},{"v":0.9298972690448695,"d":"92.99%"},"Cycle 2 Low Yr","No Boost or Trim"]
[125,{"v":202916.33,"d":"$202,916"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.056757488261682164,"d":"-5.68%"},{"v":1.1013758380545782,"d":"110.14%"},"Cycle 2 Low","Trim"]
[null,{"v":202916.33,"d":"$202,916"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07574139860933615,"d":"-7.57%"},{"v":0.6710210964015078,"d":"67.10%"},"Cycle 2","Reset 2AI"]
[126,{"v":202916.33,"d":"$202,916"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07536971163718709,"d":"-7.54%"},{"v":0.6716727148913572,"d":"67.17%"},"Cycle 2 Low Yr","No Boost or Trim"]
[127,{"v":202916.33,"d":"$202,916"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07404600693222621,"d":"-7.40%"},{"v":0.6784674524727484,"d":"67.85%"},"Cycle 2 Low Yr","No Boost or Trim"]
[128,{"v":202916.33,"d":"$202,916"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07318861285712305,"d":"-7.32%"},{"v":0.6934441758561208,"d":"69.34%"},"Cycle 2 Low Yr","No Boost or Trim"]
[129,{"v":202916.33,"d":"$202,916"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07283903574125228,"d":"-7.28%"},{"v":0.716056508553412,"d":"71.61%"},"Cycle 2 Low Yr","No Boost or Trim"]
[130,{"v":202916.33,"d":"$202,916"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07296044336791893,"d":"-7.30%"},{"v":0.74581428220698,"d":"74.58%"},"Cycle 2 Low","No Boost or Trim"]
[131,{"v":202916.33,"d":"$202,916"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07499559845688855,"d":"-7.50%"},{"v":0.6723274159393777,"d":"67.23%"},"Cycle 2 Low Yr","No Boost or Trim"]
[132,{"v":202916.33,"d":"$202,916"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07230310143993948,"d":"-7.23%"},{"v":0.6860491265959697,"d":"68.60%"},"Cycle 2 Low Yr","No Boost or Trim"]
[133,{"v":202916.33,"d":"$202,916"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07048315791170165,"d":"-7.05%"},{"v":0.7166403568482996,"d":"71.66%"},"Cycle 2 Low Yr","No Boost or Trim"]
[134,{"v":202916.33,"d":"$202,916"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06964131603835948,"d":"-6.96%"},{"v":0.7634274024308854,"d":"76.34%"},"Cycle 2 Low Yr","No Boost or Trim"]
[135,{"v":202916.33,"d":"$202,916"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06972645094297991,"d":"-6.97%"},{"v":0.8258437963891913,"d":"82.58%"},"Cycle 2 Low","No Boost or Trim"]
[136,{"v":202916.33,"d":"$202,916"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07461905022452428,"d":"-7.46%"},{"v":0.6729852083894855,"d":"67.30%"},"Cycle 2 Low Yr","No Boost or Trim"]
[137,{"v":202916.33,"d":"$202,916"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07051156811266752,"d":"-7.05%"},{"v":0.693768520664234,"d":"69.38%"},"Cycle 2 Low Yr","No Boost or Trim"]
[138,{"v":202916.33,"d":"$202,916"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06761745862295132,"d":"-6.76%"},{"v":0.7406369527284701,"d":"74.06%"},"Cycle 2 Low Yr","No Boost or Trim"]
[139,{"v":202916.33,"d":"$202,916"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06612459003448576,"d":"-6.61%"},{"v":0.8132605317270647,"d":"81.33%"},"Cycle 2 Low Yr","No Boost or Trim"]
[140,{"v":202916.33,"d":"$202,916"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06598722033513475,"d":"-6.60%"},{"v":0.9114975185834874,"d":"91.15%"},"Cycle 2 Low","No Boost or Trim"]
[141,{"v":202916.33,"d":"$202,916"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07424005809617788,"d":"-7.42%"},{"v":0.6736461010855967,"d":"67.36%"},"Cycle 2 Low Yr","No Boost or Trim"]
[142,{"v":202916.33,"d":"$202,916"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06867027086625957,"d":"-6.87%"},{"v":0.7016280751885027,"d":"70.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[143,{"v":202916.33,"d":"$202,916"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06458360906175939,"d":"-6.46%"},{"v":0.7654622109121768,"d":"76.55%"},"Cycle 2 Low Yr","No Boost or Trim"]
[144,{"v":202916.33,"d":"$202,916"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06226353342532187,"d":"-6.23%"},{"v":0.8656894826128274,"d":"86.57%"},"Cycle 2 Low Yr","No Boost or Trim"]
[145,{"v":202916.33,"d":"$202,916"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06168529671232566,"d":"-6.17%"},{"v":1.003192250890095,"d":"100.32%"},"Cycle 2 Low","No Boost or Trim"]
[146,{"v":202916.33,"d":"$202,916"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.07385861322793308,"d":"-7.39%"},{"v":0.6743101028716281,"d":"67.43%"},"Cycle 2 Low Yr","No Boost or Trim"]
[147,{"v":202916.33,"d":"$202,916"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06677805119399713,"d":"-6.68%"},{"v":0.709630269825725,"d":"70.96%"},"Cycle 2 Low Yr","No Boost or Trim"]
[148,{"v":202916.33,"d":"$202,916"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.061373359674693484,"d":"-6.14%"},{"v":0.7911453428556847,"d":"79.11%"},"Cycle 2 Low Yr","No Boost or Trim"]
[149,{"v":202916.33,"d":"$202,916"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.058031039289430694,"d":"-5.80%"},{"v":0.9208550302136036,"d":"92.09%"},"Cycle 2 Low Yr","No Boost or Trim"]
[150,{"v":201901.75,"d":"$201,902"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.056674734074997124,"d":"-5.67%"},{"v":1.0914762061721568,"d":"109.15%"},"Cycle 2 Low","Trim"]
[null,{"v":201901.75,"d":"$201,902"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07556372486825988,"d":"-7.56%"},{"v":0.6632732382874943,"d":"66.33%"},"Cycle 2","Reset 2AI"]
[151,{"v":201901.75,"d":"$201,902"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07519389633102354,"d":"-7.52%"},{"v":0.6639215986848035,"d":"66.39%"},"Cycle 2 Low Yr","No Boost or Trim"]
[152,{"v":201901.75,"d":"$201,902"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07387681014977236,"d":"-7.39%"},{"v":0.6706823625773384,"d":"67.07%"},"Cycle 2 Low Yr","No Boost or Trim"]
[153,{"v":201901.75,"d":"$201,902"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07302370304516456,"d":"-7.30%"},{"v":0.6855842023417007,"d":"68.56%"},"Cycle 2 Low Yr","No Boost or Trim"]
[154,{"v":201901.75,"d":"$201,902"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07267587381492195,"d":"-7.27%"},{"v":0.7080834733723453,"d":"70.81%"},"Cycle 2 Low Yr","No Boost or Trim"]
[155,{"v":201901.75,"d":"$201,902"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07279667440343837,"d":"-7.28%"},{"v":0.7376924581534863,"d":"73.77%"},"Cycle 2 Low","No Boost or Trim"]
[156,{"v":201901.75,"d":"$201,902"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07482165371667875,"d":"-7.48%"},{"v":0.6645730262274926,"d":"66.46%"},"Cycle 2 Low Yr","No Boost or Trim"]
[157,{"v":201901.75,"d":"$201,902"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07214261918519076,"d":"-7.21%"},{"v":0.6782261283288837,"d":"67.82%"},"Cycle 2 Low Yr","No Boost or Trim"]
[158,{"v":201901.75,"d":"$201,902"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0703317753748484,"d":"-7.03%"},{"v":0.7086644024256769,"d":"70.87%"},"Cycle 2 Low Yr","No Boost or Trim"]
[159,{"v":201901.75,"d":"$201,902"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06949414271099055,"d":"-6.95%"},{"v":0.7552175127738103,"d":"75.52%"},"Cycle 2 Low Yr","No Boost or Trim"]
[160,{"v":201901.75,"d":"$201,902"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06957885194107594,"d":"-6.96%"},{"v":0.8173218247536018,"d":"81.73%"},"Cycle 2 Low","No Boost or Trim"]
[161,{"v":201901.75,"d":"$201,902"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07444698822552893,"d":"-7.44%"},{"v":0.6652275297152578,"d":"66.52%"},"Cycle 2 Low Yr","No Boost or Trim"]
[162,{"v":201901.75,"d":"$201,902"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07036004352480547,"d":"-7.04%"},{"v":0.6859069254257283,"d":"68.59%"},"Cycle 2 Low Yr","No Boost or Trim"]
[163,{"v":201901.75,"d":"$201,902"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06748040458294224,"d":"-6.75%"},{"v":0.7325410153230927,"d":"73.25%"},"Cycle 2 Low Yr","No Boost or Trim"]
[164,{"v":201901.75,"d":"$201,902"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06599500033762765,"d":"-6.60%"},{"v":0.8048014764165454,"d":"80.48%"},"Cycle 2 Low Yr","No Boost or Trim"]
[165,{"v":201901.75,"d":"$201,902"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06585831748679263,"d":"-6.59%"},{"v":0.9025472783249574,"d":"90.25%"},"Cycle 2 Low","No Boost or Trim"]
[166,{"v":201901.75,"d":"$201,902"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07406989105787723,"d":"-7.41%"},{"v":0.6658851179477961,"d":"66.59%"},"Cycle 2 Low Yr","No Boost or Trim"]
[167,{"v":201901.75,"d":"$201,902"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06852795276488688,"d":"-6.85%"},{"v":0.6937271821762769,"d":"69.37%"},"Cycle 2 Low Yr","No Boost or Trim"]
[168,{"v":201901.75,"d":"$201,902"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06446172426998034,"d":"-6.45%"},{"v":0.7572421472124118,"d":"75.72%"},"Cycle 2 Low Yr","No Boost or Trim"]
[169,{"v":201901.75,"d":"$201,902"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.062153249012049196,"d":"-6.22%"},{"v":0.8569682825405522,"d":"85.70%"},"Cycle 2 Low Yr","No Boost or Trim"]
[170,{"v":201901.75,"d":"$201,902"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06157790348269869,"d":"-6.16%"},{"v":0.9937835369572168,"d":"99.38%"},"Cycle 2 Low","No Boost or Trim"]
[171,{"v":201901.75,"d":"$201,902"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.07369035341402692,"d":"-7.37%"},{"v":0.6665457997248043,"d":"66.65%"},"Cycle 2 Low Yr","No Boost or Trim"]
[172,{"v":201901.75,"d":"$201,902"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06664519419125019,"d":"-6.66%"},{"v":0.7016893658391951,"d":"70.17%"},"Cycle 2 Low Yr","No Boost or Trim"]
[173,{"v":201901.75,"d":"$201,902"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06126752613029836,"d":"-6.13%"},{"v":0.782796863492613,"d":"78.28%"},"Cycle 2 Low Yr","No Boost or Trim"]
[174,{"v":201901.75,"d":"$201,902"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.057941917347429,"d":"-5.79%"},{"v":0.9118580023956151,"d":"91.19%"},"Cycle 2 Low Yr","No Boost or Trim"]
[175,{"v":201901.75,"d":"$201,902"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.056674734074997124,"d":"-5.67%"},{"v":1.0914762061721568,"d":"109.15%"},"Cycle 2 Low","No Boost or Trim"]
[176,{"v":201901.75,"d":"$201,902"},25,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.07330836649428121,"d":"-7.33%"},{"v":0.6672095838459794,"d":"66.72%"},"Cycle 2 Low Yr","No Boost or Trim"]
[177,{"v":201901.75,"d":"$201,902"},20,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.06471059241838059,"d":"-6.47%"},{"v":0.7097959831545113,"d":"70.98%"},"Cycle 2 Low Yr","No Boost or Trim"]
[178,{"v":201901.75,"d":"$201,902"},15,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05788924673101834,"d":"-5.79%"},{"v":0.8092352194865151,"d":"80.92%"},"Cycle 2 Low Yr","No Boost or Trim"]
[179,{"v":201901.75,"d":"$201,902"},10,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05333214669634121,"d":"-5.33%"},{"v":0.9696182325582476,"d":"96.96%"},"Cycle 2 Low Yr","No Boost or Trim"]
[180,{"v":200892.24,"d":"$200,892"},5,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05102533813702022,"d":"-5.10%"},{"v":1.1857307655169935,"d":"118.57%"},"Cycle 2 Low","Trim"]
[null,{"v":200892.24,"d":"$200,892"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07538693949580186,"d":"-7.54%"},{"v":0.6555641194602521,"d":"65.56%"},"Cycle 2","Reset 2AI"]
[181,{"v":200892.24,"d":"$200,892"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07501896010130449,"d":"-7.50%"},{"v":0.6562092380554819,"d":"65.62%"},"Cycle 2 Low Yr","No Boost or Trim"]
[182,{"v":200892.24,"d":"$200,892"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07370845935114789,"d":"-7.37%"},{"v":0.6629361981275876,"d":"66.29%"},"Cycle 2 Low Yr","No Boost or Trim"]
[183,{"v":200892.24,"d":"$200,892"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07285961778218505,"d":"-7.29%"},{"v":0.6777635286909981,"d":"67.78%"},"Cycle 2 Low Yr","No Boost or Trim"]
[184,{"v":200892.24,"d":"$200,892"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07251352769814338,"d":"-7.25%"},{"v":0.700150303363274,"d":"70.02%"},"Cycle 2 Low Yr","No Boost or Trim"]
[185,{"v":200892.24,"d":"$200,892"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07263372428369985,"d":"-7.26%"},{"v":0.729611243216278,"d":"72.96%"},"Cycle 2 Low","No Boost or Trim"]
[186,{"v":200892.24,"d":"$200,892"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07464857870008465,"d":"-7.46%"},{"v":0.6568574084603644,"d":"65.69%"},"Cycle 2 Low Yr","No Boost or Trim"]
[187,{"v":200892.24,"d":"$200,892"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07198293934163695,"d":"-7.20%"},{"v":0.6704422450492972,"d":"67.04%"},"Cycle 2 Low Yr","No Boost or Trim"]
[188,{"v":200892.24,"d":"$200,892"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07018114975060512,"d":"-7.02%"},{"v":0.7007283277712562,"d":"70.07%"},"Cycle 2 Low Yr","No Boost or Trim"]
[189,{"v":200892.24,"d":"$200,892"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0693477052501863,"d":"-6.93%"},{"v":0.7470486725609963,"d":"74.70%"},"Cycle 2 Low Yr","No Boost or Trim"]
[190,{"v":200892.24,"d":"$200,892"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0694319909341092,"d":"-6.94%"},{"v":0.8088424629720136,"d":"80.88%"},"Cycle 2 Low","No Boost or Trim"]
[191,{"v":200892.24,"d":"$200,892"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07427578653644415,"d":"-7.43%"},{"v":0.6575086394305972,"d":"65.75%"},"Cycle 2 Low Yr","No Boost or Trim"]
[192,{"v":200892.24,"d":"$200,892"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0702092765598084,"d":"-7.02%"},{"v":0.6780846381595597,"d":"67.81%"},"Cycle 2 Low Yr","No Boost or Trim"]
[193,{"v":200892.24,"d":"$200,892"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06734403581306603,"d":"-6.73%"},{"v":0.7244855576007726,"d":"72.45%"},"Cycle 2 Low Yr","No Boost or Trim"]
[194,{"v":200892.24,"d":"$200,892"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0658660585891903,"d":"-6.59%"},{"v":0.7963847163784308,"d":"79.64%"},"Cycle 2 Low Yr","No Boost or Trim"]
[195,{"v":200892.24,"d":"$200,892"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.065730059152629,"d":"-6.57%"},{"v":0.8936417892633306,"d":"89.36%"},"Cycle 2 Low","No Boost or Trim"]
[196,{"v":200892.24,"d":"$200,892"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.0739005748546846,"d":"-7.39%"},{"v":0.6581629397218789,"d":"65.82%"},"Cycle 2 Low Yr","No Boost or Trim"]
[197,{"v":200892.24,"d":"$200,892"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06838634625395124,"d":"-6.84%"},{"v":0.6858657936252384,"d":"68.59%"},"Cycle 2 Low Yr","No Boost or Trim"]
[198,{"v":200892.24,"d":"$200,892"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06434044890210029,"d":"-6.43%"},{"v":0.7490631838271149,"d":"74.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[199,{"v":200892.24,"d":"$200,892"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.062043516020788794,"d":"-6.20%"},{"v":0.8482906884643618,"d":"84.83%"},"Cycle 2 Low Yr","No Boost or Trim"]
[200,{"v":200892.24,"d":"$200,892"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06147104721916723,"d":"-6.15%"},{"v":0.984421866589391,"d":"98.44%"},"Cycle 2 Low","No Boost or Trim"]
[201,{"v":200892.24,"d":"$200,892"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.0735229348991078,"d":"-7.35%"},{"v":0.6588203180899077,"d":"65.88%"},"Cycle 2 Low Yr","No Boost or Trim"]
[202,{"v":200892.24,"d":"$200,892"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06651300147345171,"d":"-6.65%"},{"v":0.6937881663687038,"d":"69.38%"},"Cycle 2 Low Yr","No Boost or Trim"]
[203,{"v":200892.24,"d":"$200,892"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06116222175357329,"d":"-6.12%"},{"v":0.7744901265222627,"d":"77.45%"},"Cycle 2 Low Yr","No Boost or Trim"]
[204,{"v":200892.24,"d":"$200,892"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.05785324101509359,"d":"-5.79%"},{"v":0.9029059597123046,"d":"90.29%"},"Cycle 2 Low Yr","No Boost or Trim"]
[205,{"v":200892.24,"d":"$200,892"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.05659239365920492,"d":"-5.66%"},{"v":1.0816260724442928,"d":"108.16%"},"Cycle 2 Low","No Boost or Trim"]
[206,{"v":200892.24,"d":"$200,892"},25,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.0731428579140154,"d":"-7.31%"},{"v":0.659480783290382,"d":"65.95%"},"Cycle 2 Low Yr","No Boost or Trim"]
[207,{"v":200892.24,"d":"$200,892"},20,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.064588072709723,"d":"-6.46%"},{"v":0.7018542505962847,"d":"70.19%"},"Cycle 2 Low Yr","No Boost or Trim"]
[208,{"v":200892.24,"d":"$200,892"},15,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.057800833751772474,"d":"-5.78%"},{"v":0.8007962907324169,"d":"80.08%"},"Cycle 2 Low Yr","No Boost or Trim"]
[209,{"v":200892.24,"d":"$200,892"},10,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05326651921792003,"d":"-5.33%"},{"v":0.9603773887158699,"d":"96.04%"},"Cycle 2 Low Yr","No Boost or Trim"]
[210,{"v":199887.78,"d":"$199,888"},5,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05097124470126206,"d":"-5.10%"},{"v":1.175409358890548,"d":"117.54%"},"Cycle 2 Low","Trim"]
[null,{"v":199887.78,"d":"$199,888"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07521103804872502,"d":"-7.52%"},{"v":0.6478935461625588,"d":"64.79%"},"Cycle 2","Reset 2AI"]
[211,{"v":199887.78,"d":"$199,888"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07484489855126845,"d":"-7.48%"},{"v":0.6485354391646927,"d":"64.85%"},"Cycle 2 Low Yr","No Boost or Trim"]
[212,{"v":199887.78,"d":"$199,888"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07354095030510607,"d":"-7.35%"},{"v":0.6552287644351884,"d":"65.52%"},"Cycle 2 Low Yr","No Boost or Trim"]
[213,{"v":199887.78,"d":"$199,888"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07269635294414575,"d":"-7.27%"},{"v":0.6699819583430286,"d":"67.00%"},"Cycle 2 Low Yr","No Boost or Trim"]
[214,{"v":199887.78,"d":"$199,888"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07235199331058854,"d":"-7.24%"},{"v":0.6922567991377852,"d":"69.23%"},"Cycle 2 Low Yr","No Boost or Trim"]
[215,{"v":199887.78,"d":"$199,888"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07247158891319497,"d":"-7.25%"},{"v":0.7215704342860526,"d":"72.16%"},"Cycle 2 Low","No Boost or Trim"]
[216,{"v":199887.78,"d":"$199,888"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07447636905712354,"d":"-7.45%"},{"v":0.6491803687174302,"d":"64.92%"},"Cycle 2 Low Yr","No Boost or Trim"]
[217,{"v":199887.78,"d":"$199,888"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0718240578959632,"d":"-7.18%"},{"v":0.6626972811208953,"d":"66.27%"},"Cycle 2 Low Yr","No Boost or Trim"]
[218,{"v":199887.78,"d":"$199,888"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07003127725322116,"d":"-7.00%"},{"v":0.6928319334236197,"d":"69.28%"},"Cycle 2 Low Yr","No Boost or Trim"]
[219,{"v":199887.78,"d":"$199,888"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06920199997545924,"d":"-6.92%"},{"v":0.7389206764808076,"d":"73.89%"},"Cycle 2 Low Yr","No Boost or Trim"]
[220,{"v":199887.78,"d":"$199,888"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06928586423094689,"d":"-6.93%"},{"v":0.8004054979282925,"d":"80.04%"},"Cycle 2 Low","No Boost or Trim"]
[221,{"v":199887.78,"d":"$199,888"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07410544085437046,"d":"-7.41%"},{"v":0.6498283435326911,"d":"64.98%"},"Cycle 2 Low Yr","No Boost or Trim"]
[222,{"v":199887.78,"d":"$199,888"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07005926342837313,"d":"-7.01%"},{"v":0.6703014622641874,"d":"67.03%"},"Cycle 2 Low Yr","No Boost or Trim"]
[223,{"v":199887.78,"d":"$199,888"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06720834888589669,"d":"-6.72%"},{"v":0.7164703770995762,"d":"71.65%"},"Cycle 2 Low Yr","No Boost or Trim"]
[224,{"v":199887.78,"d":"$199,888"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0657377615484149,"d":"-6.57%"},{"v":0.788010040069992,"d":"78.80%"},"Cycle 2 Low Yr","No Boost or Trim"]
[225,{"v":199887.78,"d":"$199,888"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06560244210906166,"d":"-6.56%"},{"v":0.884780827572404,"d":"88.48%"},"Cycle 2 Low","No Boost or Trim"]
[226,{"v":199887.78,"d":"$199,888"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07373210523108942,"d":"-7.37%"},{"v":0.6504793723223948,"d":"65.05%"},"Cycle 2 Low Yr","No Boost or Trim"]
[227,{"v":199887.78,"d":"$199,888"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06824544777438386,"d":"-6.82%"},{"v":0.6780437119510923,"d":"67.80%"},"Cycle 2 Low Yr","No Boost or Trim"]
[228,{"v":199887.78,"d":"$199,888"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06421977991004366,"d":"-6.42%"},{"v":0.740925115190222,"d":"74.09%"},"Cycle 2 Low Yr","No Boost or Trim"]
[229,{"v":199887.78,"d":"$199,888"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06193433169356537,"d":"-6.19%"},{"v":0.839656482285853,"d":"83.97%"},"Cycle 2 Low Yr","No Boost or Trim"]
[230,{"v":199887.78,"d":"$199,888"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06136472523605818,"d":"-6.14%"},{"v":0.9751070044949726,"d":"97.51%"},"Cycle 2 Low","No Boost or Trim"]
[231,{"v":199887.78,"d":"$199,888"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.07335635347536058,"d":"-7.34%"},{"v":0.6511334637984614,"d":"65.11%"},"Cycle 2 Low Yr","No Boost or Trim"]
[232,{"v":199887.78,"d":"$199,888"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06638146971813483,"d":"-6.64%"},{"v":0.6859264728293689,"d":"68.59%"},"Cycle 2 Low Yr","No Boost or Trim"]
[233,{"v":199887.78,"d":"$199,888"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.061057443897849575,"d":"-6.11%"},{"v":0.7662249231671712,"d":"76.62%"},"Cycle 2 Low Yr","No Boost or Trim"]
[234,{"v":199887.78,"d":"$199,888"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.05776500806367686,"d":"-5.78%"},{"v":0.893998677167412,"d":"89.40%"},"Cycle 2 Low Yr","No Boost or Trim"]
[235,{"v":199887.78,"d":"$199,888"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.05651046494480192,"d":"-5.65%"},{"v":1.071825189302546,"d":"107.18%"},"Cycle 2 Low","No Boost or Trim"]
[236,{"v":199887.78,"d":"$199,888"},25,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.07297817687526428,"d":"-7.30%"},{"v":0.6517906266728105,"d":"65.18%"},"Cycle 2 Low Yr","No Boost or Trim"]
[237,{"v":199887.78,"d":"$199,888"},20,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.06446616559858229,"d":"-6.45%"},{"v":0.6939522266343134,"d":"69.40%"},"Cycle 2 Low Yr","No Boost or Trim"]
[238,{"v":199887.78,"d":"$199,888"},15,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05771286283668211,"d":"-5.77%"},{"v":0.7923995565513889,"d":"79.24%"},"Cycle 2 Low Yr","No Boost or Trim"]
[239,{"v":199887.78,"d":"$199,888"},10,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05320121987634117,"d":"-5.32%"},{"v":0.9511827490152844,"d":"95.12%"},"Cycle 2 Low Yr","No Boost or Trim"]
[240,{"v":198888.34,"d":"$198,888"},5,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.050917421735683456,"d":"-5.09%"},{"v":1.1651395598697873,"d":"116.51%"},"Cycle 2 Low","Trim"]
[null,{"v":198888.34,"d":"$198,888"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07503601611864127,"d":"-7.50%"},{"v":0.6402613261568612,"d":"64.03%"},"Cycle 2","Reset 2AI"]
[241,{"v":198888.34,"d":"$198,888"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07467170731863834,"d":"-7.47%"},{"v":0.6409000096940435,"d":"64.09%"},"Cycle 2 Low Yr","No Boost or Trim"]
[242,{"v":198888.34,"d":"$198,888"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07337427881358664,"d":"-7.34%"},{"v":0.6475598683388035,"d":"64.76%"},"Cycle 2 Low Yr","No Boost or Trim"]
[243,{"v":198888.34,"d":"$198,888"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07253390443935326,"d":"-7.25%"},{"v":0.6622392962784627,"d":"66.22%"},"Cycle 2 Low Yr","No Boost or Trim"]
[244,{"v":198888.34,"d":"$198,888"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07219126660393223,"d":"-7.22%"},{"v":0.6844027628712961,"d":"68.44%"},"Cycle 2 Low Yr","No Boost or Trim"]
[245,{"v":198888.34,"d":"$198,888"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07231026422853655,"d":"-7.23%"},{"v":0.7135698298465218,"d":"71.36%"},"Cycle 2 Low","No Boost or Trim"]
[246,{"v":198888.34,"d":"$198,888"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07430502047193019,"d":"-7.43%"},{"v":0.6415417145990768,"d":"64.15%"},"Cycle 2 Low Yr","No Boost or Trim"]
[247,{"v":198888.34,"d":"$198,888"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07166597086633134,"d":"-7.17%"},{"v":0.6549910424417694,"d":"65.50%"},"Cycle 2 Low Yr","No Boost or Trim"]
[248,{"v":198888.34,"d":"$198,888"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06988215412663794,"d":"-6.99%"},{"v":0.6849750214857544,"d":"68.50%"},"Cycle 2 Low Yr","No Boost or Trim"]
[249,{"v":198888.34,"d":"$198,888"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06905702323518847,"d":"-6.91%"},{"v":0.7308333208319011,"d":"73.08%"},"Cycle 2 Low Yr","No Boost or Trim"]
[250,{"v":198888.34,"d":"$198,888"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06914046816940636,"d":"-6.91%"},{"v":0.7920107181778115,"d":"79.20%"},"Cycle 2 Low","No Boost or Trim"]
[251,{"v":198888.34,"d":"$198,888"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0739359469101567,"d":"-7.39%"},{"v":0.6421864495403209,"d":"64.22%"},"Cycle 2 Low Yr","No Boost or Trim"]
[252,{"v":198888.34,"d":"$198,888"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06991000037091674,"d":"-6.99%"},{"v":0.6625572026800451,"d":"66.26%"},"Cycle 2 Low Yr","No Boost or Trim"]
[253,{"v":198888.34,"d":"$198,888"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06707334040089015,"d":"-6.71%"},{"v":0.7084952729455087,"d":"70.85%"},"Cycle 2 Low Yr","No Boost or Trim"]
[254,{"v":198888.34,"d":"$198,888"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06561010599996035,"d":"-6.56%"},{"v":0.7796772376076602,"d":"77.97%"},"Cycle 2 Low Yr","No Boost or Trim"]
[255,{"v":198888.34,"d":"$198,888"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0654754631577914,"d":"-6.55%"},{"v":0.8759641711814716,"d":"87.60%"},"Cycle 2 Low","No Boost or Trim"]
[256,{"v":198888.34,"d":"$198,888"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07356447796495766,"d":"-7.36%"},{"v":0.6428342231861361,"d":"64.28%"},"Cycle 2 Low Yr","No Boost or Trim"]
[257,{"v":198888.34,"d":"$198,888"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06810525379503041,"d":"-6.81%"},{"v":0.6702607411192284,"d":"67.03%"},"Cycle 2 Low Yr","No Boost or Trim"]
[258,{"v":198888.34,"d":"$198,888"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06409971426964123,"d":"-6.41%"},{"v":0.7328277373479526,"d":"73.28%"},"Cycle 2 Low Yr","No Boost or Trim"]
[259,{"v":198888.34,"d":"$198,888"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.0618256932940348,"d":"-6.18%"},{"v":0.8310654476171981,"d":"83.11%"},"Cycle 2 Low Yr","No Boost or Trim"]
[260,{"v":198888.34,"d":"$198,888"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06125893486876275,"d":"-6.13%"},{"v":0.9658387172277454,"d":"96.58%"},"Cycle 2 Low","No Boost or Trim"]
[261,{"v":198888.34,"d":"$198,888"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.07319060496797289,"d":"-7.32%"},{"v":0.6434850442048827,"d":"64.35%"},"Cycle 2 Low Yr","No Boost or Trim"]
[262,{"v":198888.34,"d":"$198,888"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06625059562889098,"d":"-6.63%"},{"v":0.6781040881938395,"d":"67.81%"},"Cycle 2 Low Yr","No Boost or Trim"]
[263,{"v":198888.34,"d":"$198,888"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06095318993721684,"d":"-6.10%"},{"v":0.7580010462873471,"d":"75.80%"},"Cycle 2 Low Yr","No Boost or Trim"]
[264,{"v":198888.34,"d":"$198,888"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.0576772162819118,"d":"-5.77%"},{"v":0.8851359315293538,"d":"88.51%"},"Cycle 2 Low Yr","No Boost or Trim"]
[265,{"v":198888.34,"d":"$198,888"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.05642894587851568,"d":"-5.64%"},{"v":1.0620733111201879,"d":"106.21%"},"Cycle 2 Low","No Boost or Trim"]
[266,{"v":198888.34,"d":"$198,888"},25,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.07281431925084225,"d":"-7.28%"},{"v":0.6441389212649206,"d":"64.41%"},"Cycle 2 Low Yr","No Boost or Trim"]
[267,{"v":198888.34,"d":"$198,888"},20,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.0643448680297598,"d":"-6.43%"},{"v":0.6860897132304987,"d":"68.61%"},"Cycle 2 Low Yr","No Boost or Trim"]
[268,{"v":198888.34,"d":"$198,888"},15,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05762533178104719,"d":"-5.76%"},{"v":0.7840448065070543,"d":"78.40%"},"Cycle 2 Low Yr","No Boost or Trim"]
[269,{"v":198888.34,"d":"$198,888"},10,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.053136247035092496,"d":"-5.31%"},{"v":0.9420340830232533,"d":"94.20%"},"Cycle 2 Low Yr","No Boost or Trim"]
[270,{"v":197893.9,"d":"$197,894"},5,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05086386788461117,"d":"-5.09%"},{"v":1.1549211097827878,"d":"115.49%"},"Cycle 2 Low","Trim"]
[null,{"v":197893.9,"d":"$197,894"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07486186929716251,"d":"-7.49%"},{"v":0.6326672672056022,"d":"63.27%"},"Cycle 2","Reset 2AI"]
[271,{"v":197893.9,"d":"$197,894"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07449938204113682,"d":"-7.45%"},{"v":0.6333027573251386,"d":"63.33%"},"Cycle 2 Low Yr","No Boost or Trim"]
[272,{"v":197893.9,"d":"$197,894"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07320844067852925,"d":"-7.32%"},{"v":0.6399293166770912,"d":"63.99%"},"Cycle 2 Low Yr","No Boost or Trim"]
[273,{"v":197893.9,"d":"$197,894"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07237226817611446,"d":"-7.24%"},{"v":0.6545353474779698,"d":"65.45%"},"Cycle 2 Low Yr","No Boost or Trim"]
[274,{"v":197893.9,"d":"$197,894"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07203134352984904,"d":"-7.20%"},{"v":0.6765879967392255,"d":"67.66%"},"Cycle 2 Low Yr","No Boost or Trim"]
[275,{"v":197893.9,"d":"$197,894"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07214974616633785,"d":"-7.21%"},{"v":0.7056092283813988,"d":"70.56%"},"Cycle 2 Low","No Boost or Trim"]
[276,{"v":197893.9,"d":"$197,894"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07413452862863927,"d":"-7.41%"},{"v":0.6339412537056869,"d":"63.39%"},"Cycle 2 Low Yr","No Boost or Trim"]
[277,{"v":197893.9,"d":"$197,894"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07150867427090343,"d":"-7.15%"},{"v":0.6473233349100067,"d":"64.73%"},"Cycle 2 Low Yr","No Boost or Trim"]
[278,{"v":197893.9,"d":"$197,894"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06973377661479689,"d":"-6.97%"},{"v":0.6771573940606471,"d":"67.72%"},"Cycle 2 Low Yr","No Boost or Trim"]
[279,{"v":197893.9,"d":"$197,894"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06891277137775306,"d":"-6.89%"},{"v":0.7227864019129311,"d":"72.28%"},"Cycle 2 Low Yr","No Boost or Trim"]
[280,{"v":197893.9,"d":"$197,894"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06899579908730506,"d":"-6.90%"},{"v":0.7836579122759364,"d":"78.37%"},"Cycle 2 Low","No Boost or Trim"]
[281,{"v":197893.9,"d":"$197,894"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07376730043465156,"d":"-7.38%"},{"v":0.6345827649722651,"d":"63.46%"},"Cycle 2 Low Yr","No Boost or Trim"]
[282,{"v":197893.9,"d":"$197,894"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06976148362785609,"d":"-6.98%"},{"v":0.6548516643475643,"d":"65.49%"},"Cycle 2 Low Yr","No Boost or Trim"]
[283,{"v":197893.9,"d":"$197,894"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06693900695750218,"d":"-6.69%"},{"v":0.7005600442645731,"d":"70.06%"},"Cycle 2 Low Yr","No Boost or Trim"]
[284,{"v":197893.9,"d":"$197,894"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06548308872848545,"d":"-6.55%"},{"v":0.7713860991078656,"d":"77.14%"},"Cycle 2 Low Yr","No Boost or Trim"]
[285,{"v":197893.9,"d":"$197,894"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06534911910051897,"d":"-6.53%"},{"v":0.8671915980198289,"d":"86.72%"},"Cycle 2 Low","No Boost or Trim"]
[286,{"v":197893.9,"d":"$197,894"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07339768883415528,"d":"-7.34%"},{"v":0.6352272997498918,"d":"63.52%"},"Cycle 2 Low Yr","No Boost or Trim"]
[287,{"v":197893.9,"d":"$197,894"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06796576078473623,"d":"-6.80%"},{"v":0.6625166850950335,"d":"66.25%"},"Cycle 2 Low Yr","No Boost or Trim"]
[288,{"v":197893.9,"d":"$197,894"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06398024895672347,"d":"-6.40%"},{"v":0.7247708463465272,"d":"72.48%"},"Cycle 2 Low Yr","No Boost or Trim"]
[289,{"v":197893.9,"d":"$197,894"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.061717598085852934,"d":"-6.17%"},{"v":0.8225173680705693,"d":"82.25%"},"Cycle 2 Low Yr","No Boost or Trim"]
[290,{"v":197893.9,"d":"$197,894"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06115367345267182,"d":"-6.12%"},{"v":0.956616771341492,"d":"95.66%"},"Cycle 2 Low","No Boost or Trim"]
[291,{"v":197893.9,"d":"$197,894"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.07302568520213208,"d":"-7.30%"},{"v":0.6358748666635852,"d":"63.59%"},"Cycle 2 Low Yr","No Boost or Trim"]
[292,{"v":197893.9,"d":"$197,894"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06612037590931152,"d":"-6.61%"},{"v":0.6703208154347624,"d":"67.03%"},"Cycle 2 Low Yr","No Boost or Trim"]
[293,{"v":197893.9,"d":"$197,894"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.060849457245764516,"d":"-6.08%"},{"v":0.7498182887427985,"d":"74.98%"},"Cycle 2 Low Yr","No Boost or Trim"]
[294,{"v":197893.9,"d":"$197,894"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.05758986345853108,"d":"-5.76%"},{"v":0.8763174995665454,"d":"87.63%"},"Cycle 2 Low Yr","No Boost or Trim"]
[295,{"v":197893.9,"d":"$197,894"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.056347834407073895,"d":"-5.63%"},{"v":1.0523701922704904,"d":"105.24%"},"Cycle 2 Low","No Boost or Trim"]
[296,{"v":197893.9,"d":"$197,894"},25,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.07265128091356354,"d":"-7.27%"},{"v":0.6365254743383638,"d":"63.65%"},"Cycle 2 Low Yr","No Boost or Trim"]
[297,{"v":197893.9,"d":"$197,894"},20,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.0642241769480569,"d":"-6.42%"},{"v":0.6782665123467371,"d":"67.83%"},"Cycle 2 Low Yr","No Boost or Trim"]
[298,{"v":197893.9,"d":"$197,894"},15,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.057538238380167625,"d":"-5.75%"},{"v":0.7757318301630358,"d":"77.57%"},"Cycle 2 Low Yr","No Boost or Trim"]
[299,{"v":197893.9,"d":"$197,894"},10,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05307159905766199,"d":"-5.31%"},{"v":0.9329311603065333,"d":"93.29%"},"Cycle 2 Low Yr","No Boost or Trim"]
[300,{"v":196904.43,"d":"$196,904"},5,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05081058180308897,"d":"-5.08%"},{"v":1.144753752002455,"d":"114.48%"},"Cycle 2 Low","Trim"]
[null,{"v":196904.43,"d":"$196,904"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07468859321074946,"d":"-7.47%"},{"v":0.6251111785908897,"d":"62.51%"},"Cycle 2","Reset 2AI"]
[301,{"v":196904.43,"d":"$196,904"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07432791839097108,"d":"-7.43%"},{"v":0.6257434912598858,"d":"62.57%"},"Cycle 2 Low Yr","No Boost or Trim"]
[302,{"v":196904.43,"d":"$196,904"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0730434317350597,"d":"-7.30%"},{"v":0.6323369178156784,"d":"63.23%"},"Cycle 2 Low Yr","No Boost or Trim"]
[303,{"v":196904.43,"d":"$196,904"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07221144009508132,"d":"-7.22%"},{"v":0.6468699184638749,"d":"64.69%"},"Cycle 2 Low Yr","No Boost or Trim"]
[304,{"v":196904.43,"d":"$196,904"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0718722200720164,"d":"-7.19%"},{"v":0.6688123044808207,"d":"66.88%"},"Cycle 2 Low Yr","No Boost or Trim"]
[305,{"v":196904.43,"d":"$196,904"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07199003069533347,"d":"-7.20%"},{"v":0.6976884299674087,"d":"69.77%"},"Cycle 2 Low","No Boost or Trim"]
[306,{"v":196904.43,"d":"$196,904"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07396488924550297,"d":"-7.40%"},{"v":0.6263787951585893,"d":"62.64%"},"Cycle 2 Low Yr","No Boost or Trim"]
[307,{"v":196904.43,"d":"$196,904"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07135216415931815,"d":"-7.14%"},{"v":0.639693965958099,"d":"63.97%"},"Cycle 2 Low Yr","No Boost or Trim"]
[308,{"v":196904.43,"d":"$196,904"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06958614099133158,"d":"-6.96%"},{"v":0.6693788548156866,"d":"66.94%"},"Cycle 2 Low Yr","No Boost or Trim"]
[309,{"v":196904.43,"d":"$196,904"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06876924078039862,"d":"-6.88%"},{"v":0.7147797176328383,"d":"71.48%"},"Cycle 2 Low Yr","No Boost or Trim"]
[310,{"v":196904.43,"d":"$196,904"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06885185335141045,"d":"-6.89%"},{"v":0.7753468704495372,"d":"77.53%"},"Cycle 2 Low","No Boost or Trim"]
[311,{"v":196904.43,"d":"$196,904"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07359949719245198,"d":"-7.36%"},{"v":0.6270170988688927,"d":"62.70%"},"Cycle 2 Low Yr","No Boost or Trim"]
[312,{"v":196904.43,"d":"$196,904"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06961370946932795,"d":"-6.96%"},{"v":0.6471846537491497,"d":"64.72%"},"Cycle 2 Low Yr","No Boost or Trim"]
[313,{"v":196904.43,"d":"$196,904"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06680534518207042,"d":"-6.68%"},{"v":0.6926644917707108,"d":"69.27%"},"Cycle 2 Low Yr","No Boost or Trim"]
[314,{"v":196904.43,"d":"$196,904"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06535670654406696,"d":"-6.54%"},{"v":0.7631364163461963,"d":"76.31%"},"Cycle 2 Low Yr","No Boost or Trim"]
[315,{"v":196904.43,"d":"$196,904"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06522340676422819,"d":"-6.52%"},{"v":0.8584628877722702,"d":"85.85%"},"Cycle 2 Low","No Boost or Trim"]
[316,{"v":196904.43,"d":"$196,904"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07323173364992473,"d":"-7.32%"},{"v":0.6276584109726895,"d":"62.77%"},"Cycle 2 Low Yr","No Boost or Trim"]
[317,{"v":196904.43,"d":"$196,904"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06782696524026124,"d":"-6.78%"},{"v":0.6548113493935752,"d":"65.48%"},"Cycle 2 Low Yr","No Boost or Trim"]
[318,{"v":196904.43,"d":"$196,904"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06386138097102781,"d":"-6.39%"},{"v":0.716754239844446,"d":"71.68%"},"Cycle 2 Low Yr","No Boost or Trim"]
[319,{"v":196904.43,"d":"$196,904"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06161004335430682,"d":"-6.16%"},{"v":0.8140120289687138,"d":"81.40%"},"Cycle 2 Low Yr","No Boost or Trim"]
[320,{"v":196904.43,"d":"$196,904"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.061048938344240564,"d":"-6.10%"},{"v":0.9474409352354185,"d":"94.74%"},"Cycle 2 Low","No Boost or Trim"]
[321,{"v":196904.43,"d":"$196,904"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.07286159003602802,"d":"-7.29%"},{"v":0.6283027400518729,"d":"62.83%"},"Cycle 2 Low Yr","No Boost or Trim"]
[322,{"v":196904.43,"d":"$196,904"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06599080728904663,"d":"-6.60%"},{"v":0.6625764590823118,"d":"66.26%"},"Cycle 2 Low Yr","No Boost or Trim"]
[323,{"v":196904.43,"d":"$196,904"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06074624321834032,"d":"-6.07%"},{"v":0.7416764450310029,"d":"74.17%"},"Cycle 2 Low Yr","No Boost or Trim"]
[324,{"v":196904.43,"d":"$196,904"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.05750294739974802,"d":"-5.75%"},{"v":0.8675431598120795,"d":"86.75%"},"Cycle 2 Low Yr","No Boost or Trim"]
[325,{"v":196904.43,"d":"$196,904"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.05626712849343585,"d":"-5.63%"},{"v":1.0427155890684379,"d":"104.27%"},"Cycle 2 Low","No Boost or Trim"]
[326,{"v":196904.43,"d":"$196,904"},25,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.07248905776886842,"d":"-7.25%"},{"v":0.6289500946883366,"d":"62.90%"},"Cycle 2 Low Yr","No Boost or Trim"]
[327,{"v":196904.43,"d":"$196,904"},20,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.06410408932242655,"d":"-6.41%"},{"v":0.6704824275104462,"d":"67.05%"},"Cycle 2 Low Yr","No Boost or Trim"]
[328,{"v":196904.43,"d":"$196,904"},15,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05745158044677168,"d":"-5.75%"},{"v":0.7674604187464842,"d":"76.75%"},"Cycle 2 Low Yr","No Boost or Trim"]
[329,{"v":196904.43,"d":"$196,904"},10,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05300727432047429,"d":"-5.30%"},{"v":0.923873752253491,"d":"92.39%"},"Cycle 2 Low Yr","No Boost or Trim"]
[330,{"v":195919.91,"d":"$195,920"},5,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05075756215151892,"d":"-5.08%"},{"v":1.1346372309241188,"d":"113.46%"},"Cycle 2 Low","Trim"]
[null,{"v":195919.91,"d":"$195,920"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07451618350328741,"d":"-7.45%"},{"v":0.6175928703546654,"d":"61.76%"},"Cycle 2","Reset 2AI"]
[331,{"v":195919.91,"d":"$195,920"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07415731205759057,"d":"-7.42%"},{"v":0.6182220214603471,"d":"61.82%"},"Cycle 2 Low Yr","No Boost or Trim"]
[332,{"v":195919.91,"d":"$195,920"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07287924783489706,"d":"-7.29%"},{"v":0.6247824808836772,"d":"62.48%"},"Cycle 2 Low Yr","No Boost or Trim"]
[333,{"v":195919.91,"d":"$195,920"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07205141615307871,"d":"-7.21%"},{"v":0.6392428165293303,"d":"63.92%"},"Cycle 2 Low Yr","No Boost or Trim"]
[334,{"v":195919.91,"d":"$195,920"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07171389223011278,"d":"-7.17%"},{"v":0.661075490617244,"d":"66.11%"},"Cycle 2 Low Yr","No Boost or Trim"]
[335,{"v":195919.91,"d":"$195,920"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0718311138003189,"d":"-7.18%"},{"v":0.6898072354777858,"d":"68.98%"},"Cycle 2 Low","No Boost or Trim"]
[336,{"v":195919.91,"d":"$195,920"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07379609805783242,"d":"-7.38%"},{"v":0.6188541488395873,"d":"61.89%"},"Cycle 2 Low Yr","No Boost or Trim"]
[337,{"v":195919.91,"d":"$195,920"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07119643659695303,"d":"-7.12%"},{"v":0.6321027437857387,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[338,{"v":195919.91,"d":"$195,920"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06943924354472161,"d":"-6.94%"},{"v":0.6616392082004631,"d":"66.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[339,{"v":195919.91,"d":"$195,920"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06862642783480408,"d":"-6.86%"},{"v":0.7068130667057085,"d":"70.68%"},"Cycle 2 Low Yr","No Boost or Trim"]
[340,{"v":195919.91,"d":"$195,920"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06870862734296486,"d":"-6.87%"},{"v":0.7670773837612318,"d":"76.71%"},"Cycle 2 Low","No Boost or Trim"]
[341,{"v":195919.91,"d":"$195,920"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07343253296502913,"d":"-7.34%"},{"v":0.6194892610313698,"d":"61.95%"},"Cycle 2 Low Yr","No Boost or Trim"]
[342,{"v":195919.91,"d":"$195,920"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06946667418032934,"d":"-6.95%"},{"v":0.6395559781381939,"d":"63.96%"},"Cycle 2 Low Yr","No Boost or Trim"]
[343,{"v":195919.91,"d":"$195,920"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06667235171437325,"d":"-6.67%"},{"v":0.6848084169718304,"d":"68.48%"},"Cycle 2 Low Yr","No Boost or Trim"]
[344,{"v":195919.91,"d":"$195,920"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06523095626949034,"d":"-6.52%"},{"v":0.754927981927821,"d":"75.49%"},"Cycle 2 Low Yr","No Boost or Trim"]
[345,{"v":195919.91,"d":"$195,920"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06509832298854439,"d":"-6.51%"},{"v":0.8497778210013415,"d":"84.98%"},"Cycle 2 Low","No Boost or Trim"]
[346,{"v":195919.91,"d":"$195,920"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07306660824019691,"d":"-7.31%"},{"v":0.6201273665746785,"d":"62.01%"},"Cycle 2 Low Yr","No Boost or Trim"]
[347,{"v":195919.91,"d":"$195,920"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06768886367232219,"d":"-6.77%"},{"v":0.6471445403047633,"d":"64.71%"},"Cycle 2 Low Yr","No Boost or Trim"]
[348,{"v":195919.91,"d":"$195,920"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.0637431073242446,"d":"-6.37%"},{"v":0.7087777163063532,"d":"70.88%"},"Cycle 2 Low Yr","No Boost or Trim"]
[349,{"v":195919.91,"d":"$195,920"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.061503026395499136,"d":"-6.15%"},{"v":0.805549216489668,"d":"80.55%"},"Cycle 2 Low Yr","No Boost or Trim"]
[350,{"v":195919.91,"d":"$195,920"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06094472691045623,"d":"-6.09%"},{"v":0.9383109782314449,"d":"93.83%"},"Cycle 2 Low","No Boost or Trim"]
[351,{"v":195919.91,"d":"$195,920"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.07269831534435187,"d":"-7.27%"},{"v":0.6207684740084971,"d":"62.08%"},"Cycle 2 Low Yr","No Boost or Trim"]
[352,{"v":195919.91,"d":"$195,920"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06586188651077556,"d":"-6.59%"},{"v":0.6548708244454284,"d":"65.49%"},"Cycle 2 Low Yr","No Boost or Trim"]
[353,{"v":195919.91,"d":"$195,920"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.060643545260170975,"d":"-6.06%"},{"v":0.7335753104681737,"d":"73.36%"},"Cycle 2 Low Yr","No Boost or Trim"]
[354,{"v":195919.91,"d":"$195,920"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.05741646592051595,"d":"-5.74%"},{"v":0.8588126916813872,"d":"85.88%"},"Cycle 2 Low Yr","No Boost or Trim"]
[355,{"v":195919.91,"d":"$195,920"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.05618682610867589,"d":"-5.62%"},{"v":1.033109258799873,"d":"103.31%"},"Cycle 2 Low","No Boost or Trim"]
[356,{"v":195919.91,"d":"$195,920"},25,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.07232764573851018,"d":"-7.23%"},{"v":0.6214125918718094,"d":"62.14%"},"Cycle 2 Low Yr","No Boost or Trim"]
[357,{"v":195919.91,"d":"$195,920"},20,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.06398460213389798,"d":"-6.40%"},{"v":0.6627372630318022,"d":"66.27%"},"Cycle 2 Low Yr","No Boost or Trim"]
[358,{"v":195919.91,"d":"$195,920"},15,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.057365355802302044,"d":"-5.74%"},{"v":0.7592303643163149,"d":"75.92%"},"Cycle 2 Low Yr","No Boost or Trim"]
[359,{"v":195919.91,"d":"$195,920"},10,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05294327120642275,"d":"-5.29%"},{"v":0.9148616311632962,"d":"91.49%"},"Cycle 2 Low Yr","No Boost or Trim"]
[360,{"v":194940.31,"d":"$194,940"},5,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05070480759566145,"d":"-5.07%"},{"v":1.1245712919655237,"d":"112.46%"},"Cycle 2 Low","Trim"]
[null,{"v":194940.31,"d":"$194,940"},5,{"v":0.03,"d":"3.00%"},{"v":-0.074344635836086,"d":"-7.43%"},{"v":0.6101121532987014,"d":"61.01%"},"Cycle 2","Reset 2AI"]
[361,{"v":194940.31,"d":"$194,940"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07398755874768691,"d":"-7.40%"},{"v":0.6107381586487333,"d":"61.07%"},"Cycle 2 Low Yr","No Boost or Trim"]
[362,{"v":194940.31,"d":"$194,940"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07271588484635358,"d":"-7.27%"},{"v":0.6172658157736804,"d":"61.73%"},"Cycle 2 Low Yr","No Boost or Trim"]
[363,{"v":194940.31,"d":"$194,940"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07189219232310406,"d":"-7.19%"},{"v":0.6316538497383148,"d":"63.17%"},"Cycle 2 Low Yr","No Boost or Trim"]
[364,{"v":194940.31,"d":"$194,940"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0715563560198181,"d":"-7.16%"},{"v":0.6533773604515759,"d":"65.34%"},"Cycle 2 Low Yr","No Boost or Trim"]
[365,{"v":194940.31,"d":"$194,940"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07167299148215053,"d":"-7.17%"},{"v":0.6819654465822698,"d":"68.20%"},"Cycle 2 Low","No Boost or Trim"]
[366,{"v":194940.31,"d":"$194,940"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07362815081799726,"d":"-7.36%"},{"v":0.6113671253909553,"d":"61.14%"},"Cycle 2 Low Yr","No Boost or Trim"]
[367,{"v":194940.31,"d":"$194,940"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07104148766492405,"d":"-7.10%"},{"v":0.6245494773598186,"d":"62.45%"},"Cycle 2 Low Yr","No Boost or Trim"]
[368,{"v":194940.31,"d":"$194,940"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06929308057829286,"d":"-6.93%"},{"v":0.6539382594467698,"d":"65.39%"},"Cycle 2 Low Yr","No Boost or Trim"]
[369,{"v":194940.31,"d":"$194,940"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0684843289470819,"d":"-6.85%"},{"v":0.6988862486507712,"d":"69.89%"},"Cycle 2 Low Yr","No Boost or Trim"]
[370,{"v":194940.31,"d":"$194,940"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06856611745768589,"d":"-6.86%"},{"v":0.758849244109387,"d":"75.88%"},"Cycle 2 Low","No Boost or Trim"]
[371,{"v":194940.31,"d":"$194,940"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07326640355072815,"d":"-7.33%"},{"v":0.6119990620216563,"d":"61.20%"},"Cycle 2 Low Yr","No Boost or Trim"]
[372,{"v":194940.31,"d":"$194,940"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06932037406071731,"d":"-6.93%"},{"v":0.6319654455390735,"d":"63.20%"},"Cycle 2 Low Yr","No Boost or Trim"]
[373,{"v":194940.31,"d":"$194,940"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0665400232076302,"d":"-6.65%"},{"v":0.676991622169808,"d":"67.70%"},"Cycle 2 Low Yr","No Boost or Trim"]
[374,{"v":194940.31,"d":"$194,940"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06510583474024993,"d":"-6.51%"},{"v":0.7467605892874877,"d":"74.68%"},"Cycle 2 Low Yr","No Boost or Trim"]
[375,{"v":194940.31,"d":"$194,940"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0649738646257342,"d":"-6.50%"},{"v":0.8411361791473346,"d":"84.11%"},"Cycle 2 Low","No Boost or Trim"]
[376,{"v":194940.31,"d":"$194,940"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07290230844959068,"d":"-7.29%"},{"v":0.6126339770371253,"d":"61.26%"},"Cycle 2 Low Yr","No Boost or Trim"]
[377,{"v":194940.31,"d":"$194,940"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06755145260559323,"d":"-6.76%"},{"v":0.6395160648933456,"d":"63.95%"},"Cycle 2 Low Yr","No Boost or Trim"]
[378,{"v":194940.31,"d":"$194,940"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06362542504001759,"d":"-6.36%"},{"v":0.700841075003033,"d":"70.08%"},"Cycle 2 Low Yr","No Boost or Trim"]
[379,{"v":194940.31,"d":"$194,940"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06139654451634809,"d":"-6.14%"},{"v":0.7971287176667564,"d":"79.71%"},"Cycle 2 Low Yr","No Boost or Trim"]
[380,{"v":194940.31,"d":"$194,940"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06084103652883814,"d":"-6.08%"},{"v":0.929226670574202,"d":"92.92%"},"Cycle 2 Low","No Boost or Trim"]
[381,{"v":194940.31,"d":"$194,940"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.07253585701829594,"d":"-7.25%"},{"v":0.613271878933651,"d":"61.33%"},"Cycle 2 Low Yr","No Boost or Trim"]
[382,{"v":194940.31,"d":"$194,940"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06573361033020686,"d":"-6.57%"},{"v":0.6472037176118166,"d":"64.72%"},"Cycle 2 Low Yr","No Boost or Trim"]
[383,{"v":194940.31,"d":"$194,940"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06054136078686243,"d":"-6.05%"},{"v":0.725514681189259,"d":"72.55%"},"Cycle 2 Low Yr","No Boost or Trim"]
[384,{"v":194940.31,"d":"$194,940"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.05733041684452846,"d":"-5.73%"},{"v":0.8501258754722378,"d":"85.01%"},"Cycle 2 Low Yr","No Boost or Trim"]
[385,{"v":194940.31,"d":"$194,940"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.056106925231984905,"d":"-5.61%"},{"v":1.0235509597214938,"d":"102.36%"},"Cycle 2 Low","No Boost or Trim"]
[386,{"v":194940.31,"d":"$194,940"},25,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.072167040760555,"d":"-7.22%"},{"v":0.6139127762075225,"d":"61.39%"},"Cycle 2 Low Yr","No Boost or Trim"]
[387,{"v":194940.31,"d":"$194,940"},20,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.06386571237557599,"d":"-6.39%"},{"v":0.6550308240037401,"d":"65.50%"},"Cycle 2 Low Yr","No Boost or Trim"]
[388,{"v":194940.31,"d":"$194,940"},15,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05727956227691548,"d":"-5.73%"},{"v":0.7510414597632089,"d":"75.10%"},"Cycle 2 Low Yr","No Boost or Trim"]
[389,{"v":194940.31,"d":"$194,940"},10,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.052879588104869014,"d":"-5.29%"},{"v":0.9058945702459198,"d":"90.59%"},"Cycle 2 Low Yr","No Boost or Trim"]
[390,{"v":193965.61,"d":"$193,966"},5,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05065231681199398,"d":"-5.07%"},{"v":1.1145556825892573,"d":"111.46%"},"Cycle 2 Low","Trim"]
[null,{"v":193965.61,"d":"$193,966"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07417394590530399,"d":"-7.42%"},{"v":0.6026688397444355,"d":"60.27%"},"Cycle 2","Reset 2AI"]
[391,{"v":193965.61,"d":"$193,966"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07381865420243619,"d":"-7.38%"},{"v":0.6032917150675609,"d":"60.33%"},"Cycle 2 Low Yr","No Boost or Trim"]
[392,{"v":193965.61,"d":"$193,966"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07255333867092754,"d":"-7.26%"},{"v":0.6097867339052507,"d":"60.98%"},"Cycle 2 Low Yr","No Boost or Trim"]
[393,{"v":193965.61,"d":"$193,966"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0717337646105003,"d":"-7.17%"},{"v":0.6241028276964634,"d":"62.41%"},"Cycle 2 Low Yr","No Boost or Trim"]
[394,{"v":193965.61,"d":"$193,966"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07139960748881473,"d":"-7.14%"},{"v":0.6457177208507254,"d":"64.57%"},"Cycle 2 Low Yr","No Boost or Trim"]
[395,{"v":193965.61,"d":"$193,966"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07151565977380639,"d":"-7.15%"},{"v":0.674162866543616,"d":"67.42%"},"Cycle 2 Low","No Boost or Trim"]
[396,{"v":193965.61,"d":"$193,966"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0734610433124849,"d":"-7.35%"},{"v":0.6039175369759144,"d":"60.39%"},"Cycle 2 Low Yr","No Boost or Trim"]
[397,{"v":193965.61,"d":"$193,966"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07088731347582392,"d":"-7.09%"},{"v":0.6170339771816371,"d":"61.70%"},"Cycle 2 Low Yr","No Boost or Trim"]
[398,{"v":193965.61,"d":"$193,966"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0691476484250632,"d":"-6.91%"},{"v":0.6462758153508027,"d":"64.63%"},"Cycle 2 Low Yr","No Boost or Trim"]
[399,{"v":193965.61,"d":"$193,966"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06834294055221049,"d":"-6.83%"},{"v":0.6909990645975428,"d":"69.10%"},"Cycle 2 Low Yr","No Boost or Trim"]
[400,{"v":193965.61,"d":"$193,966"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06842432012024102,"d":"-6.84%"},{"v":0.7506622450638687,"d":"75.07%"},"Cycle 2 Low","No Boost or Trim"]
[401,{"v":193965.61,"d":"$193,966"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07310110478164261,"d":"-7.31%"},{"v":0.6045463139233039,"d":"60.45%"},"Cycle 2 Low Yr","No Boost or Trim"]
[402,{"v":193965.61,"d":"$193,966"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0691748054400686,"d":"-6.92%"},{"v":0.6244128655181405,"d":"62.44%"},"Cycle 2 Low Yr","No Boost or Trim"]
[403,{"v":193965.61,"d":"$193,966"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06640835634194235,"d":"-6.64%"},{"v":0.669213911254461,"d":"66.92%"},"Cycle 2 Low Yr","No Boost or Trim"]
[404,{"v":193965.61,"d":"$193,966"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06498133881725768,"d":"-6.50%"},{"v":0.7386340335191023,"d":"73.86%"},"Cycle 2 Low Yr","No Boost or Trim"]
[405,{"v":193965.61,"d":"$193,966"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06485002855334751,"d":"-6.49%"},{"v":0.8325377454060476,"d":"83.25%"},"Cycle 2 Low","No Boost or Trim"]
[406,{"v":193965.61,"d":"$193,966"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.0727388301561019,"d":"-7.27%"},{"v":0.6051780543635367,"d":"60.52%"},"Cycle 2 Low Yr","No Boost or Trim"]
[407,{"v":193965.61,"d":"$193,966"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06741472859266259,"d":"-6.74%"},{"v":0.6319257317737531,"d":"63.19%"},"Cycle 2 Low Yr","No Boost or Trim"]
[408,{"v":193965.61,"d":"$193,966"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06350833116589667,"d":"-6.35%"},{"v":0.6929441168175545,"d":"69.29%"},"Cycle 2 Low Yr","No Boost or Trim"]
[409,{"v":193965.61,"d":"$193,966"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.061290595045403,"d":"-6.13%"},{"v":0.7887503212438777,"d":"78.88%"},"Cycle 2 Low Yr","No Boost or Trim"]
[410,{"v":193965.61,"d":"$193,966"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06073786459796955,"d":"-6.07%"},{"v":0.9201877843537485,"d":"92.02%"},"Cycle 2 Low","No Boost or Trim"]
[411,{"v":193965.61,"d":"$193,966"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.07237421098205526,"d":"-7.24%"},{"v":0.6058127667504203,"d":"60.58%"},"Cycle 2 Low Yr","No Boost or Trim"]
[412,{"v":193965.61,"d":"$193,966"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06560597552910782,"d":"-6.56%"},{"v":0.6395749462267089,"d":"63.96%"},"Cycle 2 Low Yr","No Boost or Trim"]
[413,{"v":193965.61,"d":"$193,966"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06043968723477864,"d":"-6.04%"},{"v":0.7174943549666785,"d":"71.75%"},"Cycle 2 Low Yr","No Boost or Trim"]
[414,{"v":193965.61,"d":"$193,966"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.05724479801295954,"d":"-5.72%"},{"v":0.8414824932470765,"d":"84.15%"},"Cycle 2 Low Yr","No Boost or Trim"]
[415,{"v":193965.61,"d":"$193,966"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.056027423858784564,"d":"-5.60%"},{"v":1.014040452031713,"d":"101.40%"},"Cycle 2 Low","No Boost or Trim"]
[416,{"v":193965.61,"d":"$193,966"},25,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.07200723880569529,"d":"-7.20%"},{"v":0.6064504595377622,"d":"60.65%"},"Cycle 2 Low Yr","No Boost or Trim"]
[417,{"v":193965.61,"d":"$193,966"},20,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.06374741706471732,"d":"-6.37%"},{"v":0.6473629170847152,"d":"64.74%"},"Cycle 2 Low Yr","No Boost or Trim"]
[418,{"v":193965.61,"d":"$193,966"},15,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.057194197718197295,"d":"-5.72%"},{"v":0.7428934996413739,"d":"74.29%"},"Cycle 2 Low Yr","No Boost or Trim"]
[419,{"v":193965.61,"d":"$193,966"},10,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05281622341811147,"d":"-5.28%"},{"v":0.8969723445329425,"d":"89.70%"},"Cycle 2 Low Yr","No Boost or Trim"]
[420,{"v":192995.78,"d":"$192,996"},5,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05060008848235187,"d":"-5.06%"},{"v":1.10459015128032,"d":"110.46%"},"Cycle 2 Low","Trim"]
[null,{"v":192995.78,"d":"$192,996"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07400410942452425,"d":"-7.40%"},{"v":0.5952627427731386,"d":"59.53%"},"Cycle 2","Reset 2AI"]
[421,{"v":192995.78,"d":"$192,996"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07365059418025649,"d":"-7.37%"},{"v":0.5958825037194979,"d":"59.59%"},"Cycle 2 Low Yr","No Boost or Trim"]
[422,{"v":192995.78,"d":"$192,996"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07239160522671051,"d":"-7.24%"},{"v":0.6023450474614336,"d":"60.23%"},"Cycle 2 Low Yr","No Boost or Trim"]
[423,{"v":192995.78,"d":"$192,996"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07157612903678293,"d":"-7.16%"},{"v":0.6165895607802383,"d":"61.66%"},"Cycle 2 Low Yr","No Boost or Trim"]
[424,{"v":192995.78,"d":"$192,996"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0712436427007864,"d":"-7.12%"},{"v":0.6380963794635173,"d":"63.81%"},"Cycle 2 Low Yr","No Boost or Trim"]
[425,{"v":192995.78,"d":"$192,996"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0713591147243251,"d":"-7.14%"},{"v":0.6663992994210848,"d":"66.64%"},"Cycle 2 Low","No Boost or Trim"]
[426,{"v":192995.78,"d":"$192,996"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07329477134484114,"d":"-7.33%"},{"v":0.5965051965181589,"d":"59.65%"},"Cycle 2 Low Yr","No Boost or Trim"]
[427,{"v":192995.78,"d":"$192,996"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07073391015798405,"d":"-7.07%"},{"v":0.6095560545196903,"d":"60.96%"},"Cycle 2 Low Yr","No Boost or Trim"]
[428,{"v":192995.78,"d":"$192,996"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06900294343289659,"d":"-6.90%"},{"v":0.6386516834909601,"d":"63.87%"},"Cycle 2 Low Yr","No Boost or Trim"]
[429,{"v":192995.78,"d":"$192,996"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06820225909960212,"d":"-6.82%"},{"v":0.6831513164806833,"d":"68.32%"},"Cycle 2 Low Yr","No Boost or Trim"]
[430,{"v":192995.78,"d":"$192,996"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06828323176977291,"d":"-6.83%"},{"v":0.7425161810302927,"d":"74.25%"},"Cycle 2 Low","No Boost or Trim"]
[431,{"v":192995.78,"d":"$192,996"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07293663250673987,"d":"-7.29%"},{"v":0.5971308295806598,"d":"59.71%"},"Cycle 2 Low Yr","No Boost or Trim"]
[432,{"v":192995.78,"d":"$192,996"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06902996466282045,"d":"-6.90%"},{"v":0.6168980484127324,"d":"61.69%"},"Cycle 2 Low Yr","No Boost or Trim"]
[433,{"v":192995.78,"d":"$192,996"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06627734781085184,"d":"-6.63%"},{"v":0.661475088909569,"d":"66.15%"},"Cycle 2 Low Yr","No Boost or Trim"]
[434,{"v":192995.78,"d":"$192,996"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06485746537413457,"d":"-6.49%"},{"v":0.73054811054615,"d":"73.05%"},"Cycle 2 Low Yr","No Boost or Trim"]
[435,{"v":192995.78,"d":"$192,996"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06472681166157561,"d":"-6.47%"},{"v":0.8239823038510201,"d":"82.40%"},"Cycle 2 Low","No Boost or Trim"]
[436,{"v":192995.78,"d":"$192,996"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07257616925441418,"d":"-7.26%"},{"v":0.597759411318539,"d":"59.78%"},"Cycle 2 Low Yr","No Boost or Trim"]
[437,{"v":192995.78,"d":"$192,996"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.0672786882000758,"d":"-6.73%"},{"v":0.6243733503352552,"d":"62.44%"},"Cycle 2 Low Yr","No Boost or Trim"]
[438,{"v":192995.78,"d":"$192,996"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06339182276138555,"d":"-6.34%"},{"v":0.685086643439126,"d":"68.51%"},"Cycle 2 Low Yr","No Boost or Trim"]
[439,{"v":192995.78,"d":"$192,996"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06118517532202907,"d":"-6.12%"},{"v":0.7804138168202186,"d":"78.04%"},"Cycle 2 Low Yr","No Boost or Trim"]
[440,{"v":192995.78,"d":"$192,996"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06063520852696611,"d":"-6.06%"},{"v":0.9111940925828508,"d":"91.12%"},"Cycle 2 Low","No Boost or Trim"]
[441,{"v":192995.78,"d":"$192,996"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.07221337317632569,"d":"-7.22%"},{"v":0.5983909501433352,"d":"59.84%"},"Cycle 2 Low Yr","No Boost or Trim"]
[442,{"v":192995.78,"d":"$192,996"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06547897890227491,"d":"-6.55%"},{"v":0.6319843187141022,"d":"63.20%"},"Cycle 2 Low Yr","No Boost or Trim"]
[443,{"v":192995.78,"d":"$192,996"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.060338522050662924,"d":"-6.03%"},{"v":0.7095141303915856,"d":"70.95%"},"Cycle 2 Low Yr","No Boost or Trim"]
[444,{"v":192995.78,"d":"$192,996"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.0571596072757232,"d":"-5.72%"},{"v":0.8328823279506878,"d":"83.29%"},"Cycle 2 Low Yr","No Boost or Trim"]
[445,{"v":192995.78,"d":"$192,996"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.05594831999261272,"d":"-5.59%"},{"v":1.0045774968997967,"d":"100.46%"},"Cycle 2 Low","No Boost or Trim"]
[446,{"v":192995.78,"d":"$192,996"},25,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.07184823586093599,"d":"-7.18%"},{"v":0.5990254544665866,"d":"59.90%"},"Cycle 2 Low Yr","No Boost or Trim"]
[447,{"v":192995.78,"d":"$192,996"},20,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.0636297132306544,"d":"-6.36%"},{"v":0.6397333497159406,"d":"63.97%"},"Cycle 2 Low Yr","No Boost or Trim"]
[448,{"v":192995.78,"d":"$192,996"},15,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05710925998244705,"d":"-5.71%"},{"v":0.7347862793367839,"d":"73.48%"},"Cycle 2 Low Yr","No Boost or Trim"]
[449,{"v":192995.78,"d":"$192,996"},10,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.0527531755549171,"d":"-5.28%"},{"v":0.8880947299667465,"d":"88.81%"},"Cycle 2 Low Yr","No Boost or Trim"]
[450,{"v":192030.8,"d":"$192,031"},5,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","Trim"]
[null,{"v":192030.8,"d":"$192,031"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07383512214217902,"d":"-7.38%"},{"v":0.5878936769857429,"d":"58.79%"},"Cycle 2","Reset 2AI"]
[451,{"v":192030.8,"d":"$192,031"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07348337447405054,"d":"-7.35%"},{"v":0.5885103391275143,"d":"58.85%"},"Cycle 2 Low Yr","No Boost or Trim"]
[452,{"v":192030.8,"d":"$192,031"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07223068046498018,"d":"-7.22%"},{"v":0.5949405701522397,"d":"59.49%"},"Cycle 2 Low Yr","No Boost or Trim"]
[453,{"v":192030.8,"d":"$192,031"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0714192816558131,"d":"-7.14%"},{"v":0.6091138609077553,"d":"60.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[454,{"v":192030.8,"d":"$192,031"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07108845775141936,"d":"-7.11%"},{"v":0.6305131455026075,"d":"63.05%"},"Cycle 2 Low Yr","No Boost or Trim"]
[455,{"v":192030.8,"d":"$192,031"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0712033524148672,"d":"-7.12%"},{"v":0.6586745508669541,"d":"65.87%"},"Cycle 2 Low","No Boost or Trim"]
[456,{"v":192030.8,"d":"$192,031"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07312933075272973,"d":"-7.31%"},{"v":0.5891299184623264,"d":"58.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[457,{"v":192030.8,"d":"$192,031"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0705812738712128,"d":"-7.06%"},{"v":0.6021155221768781,"d":"60.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[458,{"v":192030.8,"d":"$192,031"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0688589619793492,"d":"-6.89%"},{"v":0.6310656730100417,"d":"63.11%"},"Cycle 2 Low Yr","No Boost or Trim"]
[459,{"v":192030.8,"d":"$192,031"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06806228106753545,"d":"-6.81%"},{"v":0.67534280784514,"d":"67.53%"},"Cycle 2 Low Yr","No Boost or Trim"]
[460,{"v":192030.8,"d":"$192,031"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06814284887437419,"d":"-6.81%"},{"v":0.7344108480857744,"d":"73.44%"},"Cycle 2 Low","No Boost or Trim"]
[461,{"v":192030.8,"d":"$192,031"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07277298260873588,"d":"-7.28%"},{"v":0.5897524233596598,"d":"58.98%"},"Cycle 2 Low Yr","No Boost or Trim"]
[462,{"v":192030.8,"d":"$192,031"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06888584810312964,"d":"-6.89%"},{"v":0.6094208061021584,"d":"60.94%"},"Cycle 2 Low Yr","No Boost or Trim"]
[463,{"v":192030.8,"d":"$192,031"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0661469943347823,"d":"-6.61%"},{"v":0.6537749614068531,"d":"65.38%"},"Cycle 2 Low Yr","No Boost or Trim"]
[464,{"v":192030.8,"d":"$192,031"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06473421130991926,"d":"-6.47%"},{"v":0.7225026179512759,"d":"72.25%"},"Cycle 2 Low Yr","No Boost or Trim"]
[465,{"v":192030.8,"d":"$192,031"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06460421086589282,"d":"-6.46%"},{"v":0.8154696403112986,"d":"81.55%"},"Cycle 2 Low","No Boost or Trim"]
[466,{"v":192030.8,"d":"$192,031"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07241432167258821,"d":"-7.24%"},{"v":0.5903778621889957,"d":"59.04%"},"Cycle 2 Low Yr","No Boost or Trim"]
[467,{"v":192030.8,"d":"$192,031"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06714332802229249,"d":"-6.71%"},{"v":0.6168587315168028,"d":"61.69%"},"Cycle 2 Low Yr","No Boost or Trim"]
[468,{"v":192030.8,"d":"$192,031"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06327589690989392,"d":"-6.33%"},{"v":0.67726845816924,"d":"67.73%"},"Cycle 2 Low Yr","No Boost or Trim"]
[469,{"v":192030.8,"d":"$192,031"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06108028270722232,"d":"-6.11%"},{"v":0.7721189957055423,"d":"77.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[470,{"v":192030.8,"d":"$192,031"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06053306574600701,"d":"-6.05%"},{"v":0.9022453701197021,"d":"90.22%"},"Cycle 2 Low","No Boost or Trim"]
[471,{"v":192030.8,"d":"$192,031"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.072053339574806,"d":"-7.21%"},{"v":0.5910062433198144,"d":"59.10%"},"Cycle 2 Low Yr","No Boost or Trim"]
[472,{"v":192030.8,"d":"$192,031"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06535261727056305,"d":"-6.54%"},{"v":0.6244316450555213,"d":"62.44%"},"Cycle 2 Low Yr","No Boost or Trim"]
[473,{"v":192030.8,"d":"$192,031"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06023786270201659,"d":"-6.02%"},{"v":0.7015738076926044,"d":"70.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[474,{"v":192030.8,"d":"$192,031"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.057074842500213996,"d":"-5.71%"},{"v":0.8243251642925318,"d":"82.43%"},"Cycle 2 Low Yr","No Boost or Trim"]
[475,{"v":192030.8,"d":"$192,031"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.055869611653238026,"d":"-5.59%"},{"v":0.9951618574367298,"d":"99.52%"},"Cycle 2 Low","No Boost or Trim"]
[476,{"v":192030.8,"d":"$192,031"},25,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[477,{"v":192030.8,"d":"$192,031"},20,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[478,{"v":192030.8,"d":"$192,031"},15,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[479,{"v":192030.8,"d":"$192,031"},10,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[480,{"v":192030.8,"d":"$192,031"},5,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[481,{"v":192030.8,"d":"$192,031"},25,{"v":0.06,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[482,{"v":192030.8,"d":"$192,031"},20,{"v":0.06,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[483,{"v":192030.8,"d":"$192,031"},15,{"v":0.06,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[484,{"v":192030.8,"d":"$192,031"},10,{"v":0.06,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[485,{"v":192030.8,"d":"$192,031"},5,{"v":0.06,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[null,{"v":192030.8,"d":"$192,031"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07383512214217902,"d":"-7.38%"},{"v":0.5878936769857429,"d":"58.79%"},"Cycle 2","Reset 2AI"]
[486,{"v":192030.8,"d":"$192,031"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07348337447405054,"d":"-7.35%"},{"v":0.5885103391275143,"d":"58.85%"},"Cycle 2 Low Yr","No Boost or Trim"]
[487,{"v":192030.8,"d":"$192,031"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07223068046498018,"d":"-7.22%"},{"v":0.5949405701522397,"d":"59.49%"},"Cycle 2 Low Yr","No Boost or Trim"]
[488,{"v":192030.8,"d":"$192,031"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0714192816558131,"d":"-7.14%"},{"v":0.6091138609077553,"d":"60.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[489,{"v":192030.8,"d":"$192,031"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07108845775141936,"d":"-7.11%"},{"v":0.6305131455026075,"d":"63.05%"},"Cycle 2 Low Yr","No Boost or Trim"]
[490,{"v":192030.8,"d":"$192,031"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0712033524148672,"d":"-7.12%"},{"v":0.6586745508669541,"d":"65.87%"},"Cycle 2 Low","No Boost or Trim"]
[491,{"v":192030.8,"d":"$192,031"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07312933075272973,"d":"-7.31%"},{"v":0.5891299184623264,"d":"58.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[492,{"v":192030.8,"d":"$192,031"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0705812738712128,"d":"-7.06%"},{"v":0.6021155221768781,"d":"60.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[493,{"v":192030.8,"d":"$192,031"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0688589619793492,"d":"-6.89%"},{"v":0.6310656730100417,"d":"63.11%"},"Cycle 2 Low Yr","No Boost or Trim"]
[494,{"v":192030.8,"d":"$192,031"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06806228106753545,"d":"-6.81%"},{"v":0.67534280784514,"d":"67.53%"},"Cycle 2 Low Yr","No Boost or Trim"]
[495,{"v":192030.8,"d":"$192,031"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06814284887437419,"d":"-6.81%"},{"v":0.7344108480857744,"d":"73.44%"},"Cycle 2 Low","No Boost or Trim"]
[496,{"v":192030.8,"d":"$192,031"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07277298260873588,"d":"-7.28%"},{"v":0.5897524233596598,"d":"58.98%"},"Cycle 2 Low Yr","No Boost or Trim"]
[497,{"v":192030.8,"d":"$192,031"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06888584810312964,"d":"-6.89%"},{"v":0.6094208061021584,"d":"60.94%"},"Cycle 2 Low Yr","No Boost or Trim"]
[498,{"v":192030.8,"d":"$192,031"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0661469943347823,"d":"-6.61%"},{"v":0.6537749614068531,"d":"65.38%"},"Cycle 2 Low Yr","No Boost or Trim"]
[499,{"v":192030.8,"d":"$192,031"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06473421130991926,"d":"-6.47%"},{"v":0.7225026179512759,"d":"72.25%"},"Cycle 2 Low Yr","No Boost or Trim"]
[500,{"v":192030.8,"d":"$192,031"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06460421086589282,"d":"-6.46%"},{"v":0.8154696403112986,"d":"81.55%"},"Cycle 2 Low","No Boost or Trim"]
[501,{"v":192030.8,"d":"$192,031"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07241432167258821,"d":"-7.24%"},{"v":0.5903778621889957,"d":"59.04%"},"Cycle 2 Low Yr","No Boost or Trim"]
[502,{"v":192030.8,"d":"$192,031"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06714332802229249,"d":"-6.71%"},{"v":0.6168587315168028,"d":"61.69%"},"Cycle 2 Low Yr","No Boost or Trim"]
[503,{"v":192030.8,"d":"$192,031"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06327589690989392,"d":"-6.33%"},{"v":0.67726845816924,"d":"67.73%"},"Cycle 2 Low Yr","No Boost or Trim"]
[504,{"v":192030.8,"d":"$192,031"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06108028270722232,"d":"-6.11%"},{"v":0.7721189957055423,"d":"77.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[505,{"v":192030.8,"d":"$192,031"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06053306574600701,"d":"-6.05%"},{"v":0.9022453701197021,"d":"90.22%"},"Cycle 2 Low","No Boost or Trim"]
[506,{"v":192030.8,"d":"$192,031"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.072053339574806,"d":"-7.21%"},{"v":0.5910062433198144,"d":"59.10%"},"Cycle 2 Low Yr","No Boost or Trim"]
[507,{"v":192030.8,"d":"$192,031"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06535261727056305,"d":"-6.54%"},{"v":0.6244316450555213,"d":"62.44%"},"Cycle 2 Low Yr","No Boost or Trim"]
[508,{"v":192030.8,"d":"$192,031"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06023786270201659,"d":"-6.02%"},{"v":0.7015738076926044,"d":"70.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[509,{"v":192030.8,"d":"$192,031"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.057074842500213996,"d":"-5.71%"},{"v":0.8243251642925318,"d":"82.43%"},"Cycle 2 Low Yr","No Boost or Trim"]
[510,{"v":192030.8,"d":"$192,031"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.055869611653238026,"d":"-5.59%"},{"v":0.9951618574367298,"d":"99.52%"},"Cycle 2 Low","No Boost or Trim"]
[511,{"v":192030.8,"d":"$192,031"},25,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[512,{"v":192030.8,"d":"$192,031"},20,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[513,{"v":192030.8,"d":"$192,031"},15,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[514,{"v":192030.8,"d":"$192,031"},10,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[515,{"v":192030.8,"d":"$192,031"},5,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[516,{"v":192030.8,"d":"$192,031"},25,{"v":0.06,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[517,{"v":192030.8,"d":"$192,031"},20,{"v":0.06,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[518,{"v":192030.8,"d":"$192,031"},15,{"v":0.06,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[519,{"v":192030.8,"d":"$192,031"},10,{"v":0.06,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[520,{"v":192030.8,"d":"$192,031"},5,{"v":0.06,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[null,{"v":192030.8,"d":"$192,031"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07383512214217902,"d":"-7.38%"},{"v":0.5878936769857429,"d":"58.79%"},"Cycle 2","Reset 2AI"]
[521,{"v":192030.8,"d":"$192,031"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07348337447405054,"d":"-7.35%"},{"v":0.5885103391275143,"d":"58.85%"},"Cycle 2 Low Yr","No Boost or Trim"]
[522,{"v":192030.8,"d":"$192,031"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07223068046498018,"d":"-7.22%"},{"v":0.5949405701522397,"d":"59.49%"},"Cycle 2 Low Yr","No Boost or Trim"]
[523,{"v":192030.8,"d":"$192,031"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0714192816558131,"d":"-7.14%"},{"v":0.6091138609077553,"d":"60.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[524,{"v":192030.8,"d":"$192,031"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07108845775141936,"d":"-7.11%"},{"v":0.6305131455026075,"d":"63.05%"},"Cycle 2 Low Yr","No Boost or Trim"]
[525,{"v":192030.8,"d":"$192,031"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0712033524148672,"d":"-7.12%"},{"v":0.6586745508669541,"d":"65.87%"},"Cycle 2 Low","No Boost or Trim"]
[526,{"v":192030.8,"d":"$192,031"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07312933075272973,"d":"-7.31%"},{"v":0.5891299184623264,"d":"58.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[527,{"v":192030.8,"d":"$192,031"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0705812738712128,"d":"-7.06%"},{"v":0.6021155221768781,"d":"60.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[528,{"v":192030.8,"d":"$192,031"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0688589619793492,"d":"-6.89%"},{"v":0.6310656730100417,"d":"63.11%"},"Cycle 2 Low Yr","No Boost or Trim"]
[529,{"v":192030.8,"d":"$192,031"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06806228106753545,"d":"-6.81%"},{"v":0.67534280784514,"d":"67.53%"},"Cycle 2 Low Yr","No Boost or Trim"]
[530,{"v":192030.8,"d":"$192,031"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06814284887437419,"d":"-6.81%"},{"v":0.7344108480857744,"d":"73.44%"},"Cycle 2 Low","No Boost or Trim"]
[531,{"v":192030.8,"d":"$192,031"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07277298260873588,"d":"-7.28%"},{"v":0.5897524233596598,"d":"58.98%"},"Cycle 2 Low Yr","No Boost or Trim"]
[532,{"v":192030.8,"d":"$192,031"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06888584810312964,"d":"-6.89%"},{"v":0.6094208061021584,"d":"60.94%"},"Cycle 2 Low Yr","No Boost or Trim"]
[533,{"v":192030.8,"d":"$192,031"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0661469943347823,"d":"-6.61%"},{"v":0.6537749614068531,"d":"65.38%"},"Cycle 2 Low Yr","No Boost or Trim"]
[534,{"v":192030.8,"d":"$192,031"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06473421130991926,"d":"-6.47%"},{"v":0.7225026179512759,"d":"72.25%"},"Cycle 2 Low Yr","No Boost or Trim"]
[535,{"v":192030.8,"d":"$192,031"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06460421086589282,"d":"-6.46%"},{"v":0.8154696403112986,"d":"81.55%"},"Cycle 2 Low","No Boost or Trim"]
[536,{"v":192030.8,"d":"$192,031"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07241432167258821,"d":"-7.24%"},{"v":0.5903778621889957,"d":"59.04%"},"Cycle 2 Low Yr","No Boost or Trim"]
[537,{"v":192030.8,"d":"$192,031"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06714332802229249,"d":"-6.71%"},{"v":0.6168587315168028,"d":"61.69%"},"Cycle 2 Low Yr","No Boost or Trim"]
[538,{"v":192030.8,"d":"$192,031"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06327589690989392,"d":"-6.33%"},{"v":0.67726845816924,"d":"67.73%"},"Cycle 2 Low Yr","No Boost or Trim"]
[539,{"v":192030.8,"d":"$192,031"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06108028270722232,"d":"-6.11%"},{"v":0.7721189957055423,"d":"77.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[540,{"v":192030.8,"d":"$192,031"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06053306574600701,"d":"-6.05%"},{"v":0.9022453701197021,"d":"90.22%"},"Cycle 2 Low","No Boost or Trim"]
[541,{"v":192030.8,"d":"$192,031"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.072053339574806,"d":"-7.21%"},{"v":0.5910062433198144,"d":"59.10%"},"Cycle 2 Low Yr","No Boost or Trim"]
[542,{"v":192030.8,"d":"$192,031"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06535261727056305,"d":"-6.54%"},{"v":0.6244316450555213,"d":"62.44%"},"Cycle 2 Low Yr","No Boost or Trim"]
[543,{"v":192030.8,"d":"$192,031"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06023786270201659,"d":"-6.02%"},{"v":0.7015738076926044,"d":"70.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[544,{"v":192030.8,"d":"$192,031"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.057074842500213996,"d":"-5.71%"},{"v":0.8243251642925318,"d":"82.43%"},"Cycle 2 Low Yr","No Boost or Trim"]
[545,{"v":192030.8,"d":"$192,031"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.055869611653238026,"d":"-5.59%"},{"v":0.9951618574367298,"d":"99.52%"},"Cycle 2 Low","No Boost or Trim"]
[546,{"v":192030.8,"d":"$192,031"},25,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[547,{"v":192030.8,"d":"$192,031"},20,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[548,{"v":192030.8,"d":"$192,031"},15,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[549,{"v":192030.8,"d":"$192,031"},10,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[550,{"v":192030.8,"d":"$192,031"},5,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[551,{"v":192030.8,"d":"$192,031"},25,{"v":0.06,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[552,{"v":192030.8,"d":"$192,031"},20,{"v":0.06,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[553,{"v":192030.8,"d":"$192,031"},15,{"v":0.06,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[554,{"v":192030.8,"d":"$192,031"},10,{"v":0.06,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[555,{"v":192030.8,"d":"$192,031"},5,{"v":0.06,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[null,{"v":192030.8,"d":"$192,031"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07383512214217902,"d":"-7.38%"},{"v":0.5878936769857429,"d":"58.79%"},"Cycle 2","Reset 2AI"]
[556,{"v":192030.8,"d":"$192,031"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07348337447405054,"d":"-7.35%"},{"v":0.5885103391275143,"d":"58.85%"},"Cycle 2 Low Yr","No Boost or Trim"]
[557,{"v":192030.8,"d":"$192,031"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07223068046498018,"d":"-7.22%"},{"v":0.5949405701522397,"d":"59.49%"},"Cycle 2 Low Yr","No Boost or Trim"]
[558,{"v":192030.8,"d":"$192,031"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0714192816558131,"d":"-7.14%"},{"v":0.6091138609077553,"d":"60.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[559,{"v":192030.8,"d":"$192,031"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07108845775141936,"d":"-7.11%"},{"v":0.6305131455026075,"d":"63.05%"},"Cycle 2 Low Yr","No Boost or Trim"]
[560,{"v":192030.8,"d":"$192,031"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0712033524148672,"d":"-7.12%"},{"v":0.6586745508669541,"d":"65.87%"},"Cycle 2 Low","No Boost or Trim"]
[561,{"v":192030.8,"d":"$192,031"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07312933075272973,"d":"-7.31%"},{"v":0.5891299184623264,"d":"58.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[562,{"v":192030.8,"d":"$192,031"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0705812738712128,"d":"-7.06%"},{"v":0.6021155221768781,"d":"60.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[563,{"v":192030.8,"d":"$192,031"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0688589619793492,"d":"-6.89%"},{"v":0.6310656730100417,"d":"63.11%"},"Cycle 2 Low Yr","No Boost or Trim"]
[564,{"v":192030.8,"d":"$192,031"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06806228106753545,"d":"-6.81%"},{"v":0.67534280784514,"d":"67.53%"},"Cycle 2 Low Yr","No Boost or Trim"]
[565,{"v":192030.8,"d":"$192,031"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06814284887437419,"d":"-6.81%"},{"v":0.7344108480857744,"d":"73.44%"},"Cycle 2 Low","No Boost or Trim"]
[566,{"v":192030.8,"d":"$192,031"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07277298260873588,"d":"-7.28%"},{"v":0.5897524233596598,"d":"58.98%"},"Cycle 2 Low Yr","No Boost or Trim"]
[567,{"v":192030.8,"d":"$192,031"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06888584810312964,"d":"-6.89%"},{"v":0.6094208061021584,"d":"60.94%"},"Cycle 2 Low Yr","No Boost or Trim"]
[568,{"v":192030.8,"d":"$192,031"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0661469943347823,"d":"-6.61%"},{"v":0.6537749614068531,"d":"65.38%"},"Cycle 2 Low Yr","No Boost or Trim"]
[569,{"v":192030.8,"d":"$192,031"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06473421130991926,"d":"-6.47%"},{"v":0.7225026179512759,"d":"72.25%"},"Cycle 2 Low Yr","No Boost or Trim"]
[570,{"v":192030.8,"d":"$192,031"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06460421086589282,"d":"-6.46%"},{"v":0.8154696403112986,"d":"81.55%"},"Cycle 2 Low","No Boost or Trim"]
[571,{"v":192030.8,"d":"$192,031"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07241432167258821,"d":"-7.24%"},{"v":0.5903778621889957,"d":"59.04%"},"Cycle 2 Low Yr","No Boost or Trim"]
[572,{"v":192030.8,"d":"$192,031"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06714332802229249,"d":"-6.71%"},{"v":0.6168587315168028,"d":"61.69%"},"Cycle 2 Low Yr","No Boost or Trim"]
[573,{"v":192030.8,"d":"$192,031"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06327589690989392,"d":"-6.33%"},{"v":0.67726845816924,"d":"67.73%"},"Cycle 2 Low Yr","No Boost or Trim"]
[574,{"v":192030.8,"d":"$192,031"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06108028270722232,"d":"-6.11%"},{"v":0.7721189957055423,"d":"77.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[575,{"v":192030.8,"d":"$192,031"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06053306574600701,"d":"-6.05%"},{"v":0.9022453701197021,"d":"90.22%"},"Cycle 2 Low","No Boost or Trim"]
[576,{"v":192030.8,"d":"$192,031"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.072053339574806,"d":"-7.21%"},{"v":0.5910062433198144,"d":"59.10%"},"Cycle 2 Low Yr","No Boost or Trim"]
[577,{"v":192030.8,"d":"$192,031"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06535261727056305,"d":"-6.54%"},{"v":0.6244316450555213,"d":"62.44%"},"Cycle 2 Low Yr","No Boost or Trim"]
[578,{"v":192030.8,"d":"$192,031"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06023786270201659,"d":"-6.02%"},{"v":0.7015738076926044,"d":"70.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[579,{"v":192030.8,"d":"$192,031"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.057074842500213996,"d":"-5.71%"},{"v":0.8243251642925318,"d":"82.43%"},"Cycle 2 Low Yr","No Boost or Trim"]
[580,{"v":192030.8,"d":"$192,031"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.055869611653238026,"d":"-5.59%"},{"v":0.9951618574367298,"d":"99.52%"},"Cycle 2 Low","No Boost or Trim"]
[581,{"v":192030.8,"d":"$192,031"},25,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[582,{"v":192030.8,"d":"$192,031"},20,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[583,{"v":192030.8,"d":"$192,031"},15,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[584,{"v":192030.8,"d":"$192,031"},10,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[585,{"v":192030.8,"d":"$192,031"},5,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[586,{"v":192030.8,"d":"$192,031"},25,{"v":0.06,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[587,{"v":192030.8,"d":"$192,031"},20,{"v":0.06,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[588,{"v":192030.8,"d":"$192,031"},15,{"v":0.06,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[589,{"v":192030.8,"d":"$192,031"},10,{"v":0.06,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[590,{"v":192030.8,"d":"$192,031"},5,{"v":0.06,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[null,{"v":192030.8,"d":"$192,031"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07383512214217902,"d":"-7.38%"},{"v":0.5878936769857429,"d":"58.79%"},"Cycle 2","Reset 2AI"]
[591,{"v":192030.8,"d":"$192,031"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07348337447405054,"d":"-7.35%"},{"v":0.5885103391275143,"d":"58.85%"},"Cycle 2 Low Yr","No Boost or Trim"]
[592,{"v":192030.8,"d":"$192,031"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07223068046498018,"d":"-7.22%"},{"v":0.5949405701522397,"d":"59.49%"},"Cycle 2 Low Yr","No Boost or Trim"]
[593,{"v":192030.8,"d":"$192,031"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0714192816558131,"d":"-7.14%"},{"v":0.6091138609077553,"d":"60.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[594,{"v":192030.8,"d":"$192,031"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07108845775141936,"d":"-7.11%"},{"v":0.6305131455026075,"d":"63.05%"},"Cycle 2 Low Yr","No Boost or Trim"]
[595,{"v":192030.8,"d":"$192,031"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0712033524148672,"d":"-7.12%"},{"v":0.6586745508669541,"d":"65.87%"},"Cycle 2 Low","No Boost or Trim"]
[596,{"v":192030.8,"d":"$192,031"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07312933075272973,"d":"-7.31%"},{"v":0.5891299184623264,"d":"58.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[597,{"v":192030.8,"d":"$192,031"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0705812738712128,"d":"-7.06%"},{"v":0.6021155221768781,"d":"60.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[598,{"v":192030.8,"d":"$192,031"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0688589619793492,"d":"-6.89%"},{"v":0.6310656730100417,"d":"63.11%"},"Cycle 2 Low Yr","No Boost or Trim"]
[599,{"v":192030.8,"d":"$192,031"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06806228106753545,"d":"-6.81%"},{"v":0.67534280784514,"d":"67.53%"},"Cycle 2 Low Yr","No Boost or Trim"]
[600,{"v":192030.8,"d":"$192,031"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06814284887437419,"d":"-6.81%"},{"v":0.7344108480857744,"d":"73.44%"},"Cycle 2 Low","No Boost or Trim"]
[601,{"v":192030.8,"d":"$192,031"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07277298260873588,"d":"-7.28%"},{"v":0.5897524233596598,"d":"58.98%"},"Cycle 2 Low Yr","No Boost or Trim"]
[602,{"v":192030.8,"d":"$192,031"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06888584810312964,"d":"-6.89%"},{"v":0.6094208061021584,"d":"60.94%"},"Cycle 2 Low Yr","No Boost or Trim"]
[603,{"v":192030.8,"d":"$192,031"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0661469943347823,"d":"-6.61%"},{"v":0.6537749614068531,"d":"65.38%"},"Cycle 2 Low Yr","No Boost or Trim"]
[604,{"v":192030.8,"d":"$192,031"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06473421130991926,"d":"-6.47%"},{"v":0.7225026179512759,"d":"72.25%"},"Cycle 2 Low Yr","No Boost or Trim"]
[605,{"v":192030.8,"d":"$192,031"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06460421086589282,"d":"-6.46%"},{"v":0.8154696403112986,"d":"81.55%"},"Cycle 2 Low","No Boost or Trim"]
[606,{"v":192030.8,"d":"$192,031"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07241432167258821,"d":"-7.24%"},{"v":0.5903778621889957,"d":"59.04%"},"Cycle 2 Low Yr","No Boost or Trim"]
[607,{"v":192030.8,"d":"$192,031"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06714332802229249,"d":"-6.71%"},{"v":0.6168587315168028,"d":"61.69%"},"Cycle 2 Low Yr","No Boost or Trim"]
[608,{"v":192030.8,"d":"$192,031"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06327589690989392,"d":"-6.33%"},{"v":0.67726845816924,"d":"67.73%"},"Cycle 2 Low Yr","No Boost or Trim"]
[609,{"v":192030.8,"d":"$192,031"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06108028270722232,"d":"-6.11%"},{"v":0.7721189957055423,"d":"77.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[610,{"v":192030.8,"d":"$192,031"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06053306574600701,"d":"-6.05%"},{"v":0.9022453701197021,"d":"90.22%"},"Cycle 2 Low","No Boost or Trim"]
[611,{"v":192030.8,"d":"$192,031"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.072053339574806,"d":"-7.21%"},{"v":0.5910062433198144,"d":"59.10%"},"Cycle 2 Low Yr","No Boost or Trim"]
[612,{"v":192030.8,"d":"$192,031"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06535261727056305,"d":"-6.54%"},{"v":0.6244316450555213,"d":"62.44%"},"Cycle 2 Low Yr","No Boost or Trim"]
[613,{"v":192030.8,"d":"$192,031"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06023786270201659,"d":"-6.02%"},{"v":0.7015738076926044,"d":"70.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[614,{"v":192030.8,"d":"$192,031"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.057074842500213996,"d":"-5.71%"},{"v":0.8243251642925318,"d":"82.43%"},"Cycle 2 Low Yr","No Boost or Trim"]
[615,{"v":192030.8,"d":"$192,031"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.055869611653238026,"d":"-5.59%"},{"v":0.9951618574367298,"d":"99.52%"},"Cycle 2 Low","No Boost or Trim"]
[616,{"v":192030.8,"d":"$192,031"},25,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[617,{"v":192030.8,"d":"$192,031"},20,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[618,{"v":192030.8,"d":"$192,031"},15,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[619,{"v":192030.8,"d":"$192,031"},10,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[620,{"v":192030.8,"d":"$192,031"},5,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[621,{"v":192030.8,"d":"$192,031"},25,{"v":0.06,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[622,{"v":192030.8,"d":"$192,031"},20,{"v":0.06,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[623,{"v":192030.8,"d":"$192,031"},15,{"v":0.06,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[624,{"v":192030.8,"d":"$192,031"},10,{"v":0.06,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[625,{"v":192030.8,"d":"$192,031"},5,{"v":0.06,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[null,{"v":192030.8,"d":"$192,031"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07383512214217902,"d":"-7.38%"},{"v":0.5878936769857429,"d":"58.79%"},"Cycle 2","Reset 2AI"]
[626,{"v":192030.8,"d":"$192,031"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07348337447405054,"d":"-7.35%"},{"v":0.5885103391275143,"d":"58.85%"},"Cycle 2 Low Yr","No Boost or Trim"]
[627,{"v":192030.8,"d":"$192,031"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07223068046498018,"d":"-7.22%"},{"v":0.5949405701522397,"d":"59.49%"},"Cycle 2 Low Yr","No Boost or Trim"]
[628,{"v":192030.8,"d":"$192,031"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0714192816558131,"d":"-7.14%"},{"v":0.6091138609077553,"d":"60.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[629,{"v":192030.8,"d":"$192,031"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07108845775141936,"d":"-7.11%"},{"v":0.6305131455026075,"d":"63.05%"},"Cycle 2 Low Yr","No Boost or Trim"]
[630,{"v":192030.8,"d":"$192,031"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0712033524148672,"d":"-7.12%"},{"v":0.6586745508669541,"d":"65.87%"},"Cycle 2 Low","No Boost or Trim"]
[631,{"v":192030.8,"d":"$192,031"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07312933075272973,"d":"-7.31%"},{"v":0.5891299184623264,"d":"58.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[632,{"v":192030.8,"d":"$192,031"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0705812738712128,"d":"-7.06%"},{"v":0.6021155221768781,"d":"60.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[633,{"v":192030.8,"d":"$192,031"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0688589619793492,"d":"-6.89%"},{"v":0.6310656730100417,"d":"63.11%"},"Cycle 2 Low Yr","No Boost or Trim"]
[634,{"v":192030.8,"d":"$192,031"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06806228106753545,"d":"-6.81%"},{"v":0.67534280784514,"d":"67.53%"},"Cycle 2 Low Yr","No Boost or Trim"]
[635,{"v":192030.8,"d":"$192,031"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06814284887437419,"d":"-6.81%"},{"v":0.7344108480857744,"d":"73.44%"},"Cycle 2 Low","No Boost or Trim"]
[636,{"v":192030.8,"d":"$192,031"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07277298260873588,"d":"-7.28%"},{"v":0.5897524233596598,"d":"58.98%"},"Cycle 2 Low Yr","No Boost or Trim"]
[637,{"v":192030.8,"d":"$192,031"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06888584810312964,"d":"-6.89%"},{"v":0.6094208061021584,"d":"60.94%"},"Cycle 2 Low Yr","No Boost or Trim"]
[638,{"v":192030.8,"d":"$192,031"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0661469943347823,"d":"-6.61%"},{"v":0.6537749614068531,"d":"65.38%"},"Cycle 2 Low Yr","No Boost or Trim"]
[639,{"v":192030.8,"d":"$192,031"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06473421130991926,"d":"-6.47%"},{"v":0.7225026179512759,"d":"72.25%"},"Cycle 2 Low Yr","No Boost or Trim"]
[640,{"v":192030.8,"d":"$192,031"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06460421086589282,"d":"-6.46%"},{"v":0.8154696403112986,"d":"81.55%"},"Cycle 2 Low","No Boost or Trim"]
[641,{"v":192030.8,"d":"$192,031"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07241432167258821,"d":"-7.24%"},{"v":0.5903778621889957,"d":"59.04%"},"Cycle 2 Low Yr","No Boost or Trim"]
[642,{"v":192030.8,"d":"$192,031"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06714332802229249,"d":"-6.71%"},{"v":0.6168587315168028,"d":"61.69%"},"Cycle 2 Low Yr","No Boost or Trim"]
[643,{"v":192030.8,"d":"$192,031"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06327589690989392,"d":"-6.33%"},{"v":0.67726845816924,"d":"67.73%"},"Cycle 2 Low Yr","No Boost or Trim"]
[644,{"v":192030.8,"d":"$192,031"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06108028270722232,"d":"-6.11%"},{"v":0.7721189957055423,"d":"77.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[645,{"v":192030.8,"d":"$192,031"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06053306574600701,"d":"-6.05%"},{"v":0.9022453701197021,"d":"90.22%"},"Cycle 2 Low","No Boost or Trim"]
[646,{"v":192030.8,"d":"$192,031"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.072053339574806,"d":"-7.21%"},{"v":0.5910062433198144,"d":"59.10%"},"Cycle 2 Low Yr","No Boost or Trim"]
[647,{"v":192030.8,"d":"$192,031"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06535261727056305,"d":"-6.54%"},{"v":0.6244316450555213,"d":"62.44%"},"Cycle 2 Low Yr","No Boost or Trim"]
[648,{"v":192030.8,"d":"$192,031"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06023786270201659,"d":"-6.02%"},{"v":0.7015738076926044,"d":"70.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[649,{"v":192030.8,"d":"$192,031"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.057074842500213996,"d":"-5.71%"},{"v":0.8243251642925318,"d":"82.43%"},"Cycle 2 Low Yr","No Boost or Trim"]
[650,{"v":192030.8,"d":"$192,031"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.055869611653238026,"d":"-5.59%"},{"v":0.9951618574367298,"d":"99.52%"},"Cycle 2 Low","No Boost or Trim"]
[651,{"v":192030.8,"d":"$192,031"},25,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[652,{"v":192030.8,"d":"$192,031"},20,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[653,{"v":192030.8,"d":"$192,031"},15,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[654,{"v":192030.8,"d":"$192,031"},10,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[655,{"v":192030.8,"d":"$192,031"},5,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[656,{"v":192030.8,"d":"$192,031"},25,{"v":0.06,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[657,{"v":192030.8,"d":"$192,031"},20,{"v":0.06,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[658,{"v":192030.8,"d":"$192,031"},15,{"v":0.06,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[659,{"v":192030.8,"d":"$192,031"},10,{"v":0.06,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[660,{"v":192030.8,"d":"$192,031"},5,{"v":0.06,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[null,{"v":192030.8,"d":"$192,031"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07383512214217902,"d":"-7.38%"},{"v":0.5878936769857429,"d":"58.79%"},"Cycle 2","Reset 2AI"]
[661,{"v":192030.8,"d":"$192,031"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07348337447405054,"d":"-7.35%"},{"v":0.5885103391275143,"d":"58.85%"},"Cycle 2 Low Yr","No Boost or Trim"]
[662,{"v":192030.8,"d":"$192,031"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07223068046498018,"d":"-7.22%"},{"v":0.5949405701522397,"d":"59.49%"},"Cycle 2 Low Yr","No Boost or Trim"]
[663,{"v":192030.8,"d":"$192,031"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0714192816558131,"d":"-7.14%"},{"v":0.6091138609077553,"d":"60.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[664,{"v":192030.8,"d":"$192,031"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07108845775141936,"d":"-7.11%"},{"v":0.6305131455026075,"d":"63.05%"},"Cycle 2 Low Yr","No Boost or Trim"]
[665,{"v":192030.8,"d":"$192,031"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0712033524148672,"d":"-7.12%"},{"v":0.6586745508669541,"d":"65.87%"},"Cycle 2 Low","No Boost or Trim"]
[666,{"v":192030.8,"d":"$192,031"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07312933075272973,"d":"-7.31%"},{"v":0.5891299184623264,"d":"58.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[667,{"v":192030.8,"d":"$192,031"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0705812738712128,"d":"-7.06%"},{"v":0.6021155221768781,"d":"60.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[668,{"v":192030.8,"d":"$192,031"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0688589619793492,"d":"-6.89%"},{"v":0.6310656730100417,"d":"63.11%"},"Cycle 2 Low Yr","No Boost or Trim"]
[669,{"v":192030.8,"d":"$192,031"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06806228106753545,"d":"-6.81%"},{"v":0.67534280784514,"d":"67.53%"},"Cycle 2 Low Yr","No Boost or Trim"]
[670,{"v":192030.8,"d":"$192,031"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06814284887437419,"d":"-6.81%"},{"v":0.7344108480857744,"d":"73.44%"},"Cycle 2 Low","No Boost or Trim"]
[671,{"v":192030.8,"d":"$192,031"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07277298260873588,"d":"-7.28%"},{"v":0.5897524233596598,"d":"58.98%"},"Cycle 2 Low Yr","No Boost or Trim"]
[672,{"v":192030.8,"d":"$192,031"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06888584810312964,"d":"-6.89%"},{"v":0.6094208061021584,"d":"60.94%"},"Cycle 2 Low Yr","No Boost or Trim"]
[673,{"v":192030.8,"d":"$192,031"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0661469943347823,"d":"-6.61%"},{"v":0.6537749614068531,"d":"65.38%"},"Cycle 2 Low Yr","No Boost or Trim"]
[674,{"v":192030.8,"d":"$192,031"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06473421130991926,"d":"-6.47%"},{"v":0.7225026179512759,"d":"72.25%"},"Cycle 2 Low Yr","No Boost or Trim"]
[675,{"v":192030.8,"d":"$192,031"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06460421086589282,"d":"-6.46%"},{"v":0.8154696403112986,"d":"81.55%"},"Cycle 2 Low","No Boost or Trim"]
[676,{"v":192030.8,"d":"$192,031"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07241432167258821,"d":"-7.24%"},{"v":0.5903778621889957,"d":"59.04%"},"Cycle 2 Low Yr","No Boost or Trim"]
[677,{"v":192030.8,"d":"$192,031"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06714332802229249,"d":"-6.71%"},{"v":0.6168587315168028,"d":"61.69%"},"Cycle 2 Low Yr","No Boost or Trim"]
[678,{"v":192030.8,"d":"$192,031"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06327589690989392,"d":"-6.33%"},{"v":0.67726845816924,"d":"67.73%"},"Cycle 2 Low Yr","No Boost or Trim"]
[679,{"v":192030.8,"d":"$192,031"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06108028270722232,"d":"-6.11%"},{"v":0.7721189957055423,"d":"77.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[680,{"v":192030.8,"d":"$192,031"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06053306574600701,"d":"-6.05%"},{"v":0.9022453701197021,"d":"90.22%"},"Cycle 2 Low","No Boost or Trim"]
[681,{"v":192030.8,"d":"$192,031"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.072053339574806,"d":"-7.21%"},{"v":0.5910062433198144,"d":"59.10%"},"Cycle 2 Low Yr","No Boost or Trim"]
[682,{"v":192030.8,"d":"$192,031"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06535261727056305,"d":"-6.54%"},{"v":0.6244316450555213,"d":"62.44%"},"Cycle 2 Low Yr","No Boost or Trim"]
[683,{"v":192030.8,"d":"$192,031"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06023786270201659,"d":"-6.02%"},{"v":0.7015738076926044,"d":"70.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[684,{"v":192030.8,"d":"$192,031"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.057074842500213996,"d":"-5.71%"},{"v":0.8243251642925318,"d":"82.43%"},"Cycle 2 Low Yr","No Boost or Trim"]
[685,{"v":192030.8,"d":"$192,031"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.055869611653238026,"d":"-5.59%"},{"v":0.9951618574367298,"d":"99.52%"},"Cycle 2 Low","No Boost or Trim"]
[686,{"v":192030.8,"d":"$192,031"},25,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[687,{"v":192030.8,"d":"$192,031"},20,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[688,{"v":192030.8,"d":"$192,031"},15,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[689,{"v":192030.8,"d":"$192,031"},10,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[690,{"v":192030.8,"d":"$192,031"},5,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[691,{"v":192030.8,"d":"$192,031"},25,{"v":0.06,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[692,{"v":192030.8,"d":"$192,031"},20,{"v":0.06,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[693,{"v":192030.8,"d":"$192,031"},15,{"v":0.06,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[694,{"v":192030.8,"d":"$192,031"},10,{"v":0.06,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[695,{"v":192030.8,"d":"$192,031"},5,{"v":0.06,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[null,{"v":192030.8,"d":"$192,031"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07383512214217902,"d":"-7.38%"},{"v":0.5878936769857429,"d":"58.79%"},"Cycle 2","Reset 2AI"]
[696,{"v":192030.8,"d":"$192,031"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07348337447405054,"d":"-7.35%"},{"v":0.5885103391275143,"d":"58.85%"},"Cycle 2 Low Yr","No Boost or Trim"]
[697,{"v":192030.8,"d":"$192,031"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07223068046498018,"d":"-7.22%"},{"v":0.5949405701522397,"d":"59.49%"},"Cycle 2 Low Yr","No Boost or Trim"]
[698,{"v":192030.8,"d":"$192,031"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0714192816558131,"d":"-7.14%"},{"v":0.6091138609077553,"d":"60.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[699,{"v":192030.8,"d":"$192,031"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07108845775141936,"d":"-7.11%"},{"v":0.6305131455026075,"d":"63.05%"},"Cycle 2 Low Yr","No Boost or Trim"]
[700,{"v":192030.8,"d":"$192,031"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0712033524148672,"d":"-7.12%"},{"v":0.6586745508669541,"d":"65.87%"},"Cycle 2 Low","No Boost or Trim"]
[701,{"v":192030.8,"d":"$192,031"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07312933075272973,"d":"-7.31%"},{"v":0.5891299184623264,"d":"58.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[702,{"v":192030.8,"d":"$192,031"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0705812738712128,"d":"-7.06%"},{"v":0.6021155221768781,"d":"60.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[703,{"v":192030.8,"d":"$192,031"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0688589619793492,"d":"-6.89%"},{"v":0.6310656730100417,"d":"63.11%"},"Cycle 2 Low Yr","No Boost or Trim"]
[704,{"v":192030.8,"d":"$192,031"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06806228106753545,"d":"-6.81%"},{"v":0.67534280784514,"d":"67.53%"},"Cycle 2 Low Yr","No Boost or Trim"]
[705,{"v":192030.8,"d":"$192,031"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06814284887437419,"d":"-6.81%"},{"v":0.7344108480857744,"d":"73.44%"},"Cycle 2 Low","No Boost or Trim"]
[706,{"v":192030.8,"d":"$192,031"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07277298260873588,"d":"-7.28%"},{"v":0.5897524233596598,"d":"58.98%"},"Cycle 2 Low Yr","No Boost or Trim"]
[707,{"v":192030.8,"d":"$192,031"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06888584810312964,"d":"-6.89%"},{"v":0.6094208061021584,"d":"60.94%"},"Cycle 2 Low Yr","No Boost or Trim"]
[708,{"v":192030.8,"d":"$192,031"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0661469943347823,"d":"-6.61%"},{"v":0.6537749614068531,"d":"65.38%"},"Cycle 2 Low Yr","No Boost or Trim"]
[709,{"v":192030.8,"d":"$192,031"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06473421130991926,"d":"-6.47%"},{"v":0.7225026179512759,"d":"72.25%"},"Cycle 2 Low Yr","No Boost or Trim"]
[710,{"v":192030.8,"d":"$192,031"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06460421086589282,"d":"-6.46%"},{"v":0.8154696403112986,"d":"81.55%"},"Cycle 2 Low","No Boost or Trim"]
[711,{"v":192030.8,"d":"$192,031"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07241432167258821,"d":"-7.24%"},{"v":0.5903778621889957,"d":"59.04%"},"Cycle 2 Low Yr","No Boost or Trim"]
[712,{"v":192030.8,"d":"$192,031"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06714332802229249,"d":"-6.71%"},{"v":0.6168587315168028,"d":"61.69%"},"Cycle 2 Low Yr","No Boost or Trim"]
[713,{"v":192030.8,"d":"$192,031"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06327589690989392,"d":"-6.33%"},{"v":0.67726845816924,"d":"67.73%"},"Cycle 2 Low Yr","No Boost or Trim"]
[714,{"v":192030.8,"d":"$192,031"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06108028270722232,"d":"-6.11%"},{"v":0.7721189957055423,"d":"77.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[715,{"v":192030.8,"d":"$192,031"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06053306574600701,"d":"-6.05%"},{"v":0.9022453701197021,"d":"90.22%"},"Cycle 2 Low","No Boost or Trim"]
[716,{"v":192030.8,"d":"$192,031"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.072053339574806,"d":"-7.21%"},{"v":0.5910062433198144,"d":"59.10%"},"Cycle 2 Low Yr","No Boost or Trim"]
[717,{"v":192030.8,"d":"$192,031"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06535261727056305,"d":"-6.54%"},{"v":0.6244316450555213,"d":"62.44%"},"Cycle 2 Low Yr","No Boost or Trim"]
[718,{"v":192030.8,"d":"$192,031"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06023786270201659,"d":"-6.02%"},{"v":0.7015738076926044,"d":"70.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[719,{"v":192030.8,"d":"$192,031"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.057074842500213996,"d":"-5.71%"},{"v":0.8243251642925318,"d":"82.43%"},"Cycle 2 Low Yr","No Boost or Trim"]
[720,{"v":192030.8,"d":"$192,031"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.055869611653238026,"d":"-5.59%"},{"v":0.9951618574367298,"d":"99.52%"},"Cycle 2 Low","No Boost or Trim"]
[721,{"v":192030.8,"d":"$192,031"},25,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[722,{"v":192030.8,"d":"$192,031"},20,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[723,{"v":192030.8,"d":"$192,031"},15,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[724,{"v":192030.8,"d":"$192,031"},10,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[725,{"v":192030.8,"d":"$192,031"},5,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[726,{"v":192030.8,"d":"$192,031"},25,{"v":0.06,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[727,{"v":192030.8,"d":"$192,031"},20,{"v":0.06,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[728,{"v":192030.8,"d":"$192,031"},15,{"v":0.06,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[729,{"v":192030.8,"d":"$192,031"},10,{"v":0.06,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[730,{"v":192030.8,"d":"$192,031"},5,{"v":0.06,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[null,{"v":192030.8,"d":"$192,031"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07383512214217902,"d":"-7.38%"},{"v":0.5878936769857429,"d":"58.79%"},"Cycle 2","Reset 2AI"]
[731,{"v":192030.8,"d":"$192,031"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07348337447405054,"d":"-7.35%"},{"v":0.5885103391275143,"d":"58.85%"},"Cycle 2 Low Yr","No Boost or Trim"]
[732,{"v":192030.8,"d":"$192,031"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07223068046498018,"d":"-7.22%"},{"v":0.5949405701522397,"d":"59.49%"},"Cycle 2 Low Yr","No Boost or Trim"]
[733,{"v":192030.8,"d":"$192,031"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0714192816558131,"d":"-7.14%"},{"v":0.6091138609077553,"d":"60.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[734,{"v":192030.8,"d":"$192,031"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07108845775141936,"d":"-7.11%"},{"v":0.6305131455026075,"d":"63.05%"},"Cycle 2 Low Yr","No Boost or Trim"]
[735,{"v":192030.8,"d":"$192,031"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0712033524148672,"d":"-7.12%"},{"v":0.6586745508669541,"d":"65.87%"},"Cycle 2 Low","No Boost or Trim"]
[736,{"v":192030.8,"d":"$192,031"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07312933075272973,"d":"-7.31%"},{"v":0.5891299184623264,"d":"58.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[737,{"v":192030.8,"d":"$192,031"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0705812738712128,"d":"-7.06%"},{"v":0.6021155221768781,"d":"60.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[738,{"v":192030.8,"d":"$192,031"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0688589619793492,"d":"-6.89%"},{"v":0.6310656730100417,"d":"63.11%"},"Cycle 2 Low Yr","No Boost or Trim"]
[739,{"v":192030.8,"d":"$192,031"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06806228106753545,"d":"-6.81%"},{"v":0.67534280784514,"d":"67.53%"},"Cycle 2 Low Yr","No Boost or Trim"]
[740,{"v":192030.8,"d":"$192,031"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06814284887437419,"d":"-6.81%"},{"v":0.7344108480857744,"d":"73.44%"},"Cycle 2 Low","No Boost or Trim"]
[741,{"v":192030.8,"d":"$192,031"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07277298260873588,"d":"-7.28%"},{"v":0.5897524233596598,"d":"58.98%"},"Cycle 2 Low Yr","No Boost or Trim"]
[742,{"v":192030.8,"d":"$192,031"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06888584810312964,"d":"-6.89%"},{"v":0.6094208061021584,"d":"60.94%"},"Cycle 2 Low Yr","No Boost or Trim"]
[743,{"v":192030.8,"d":"$192,031"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0661469943347823,"d":"-6.61%"},{"v":0.6537749614068531,"d":"65.38%"},"Cycle 2 Low Yr","No Boost or Trim"]
[744,{"v":192030.8,"d":"$192,031"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06473421130991926,"d":"-6.47%"},{"v":0.7225026179512759,"d":"72.25%"},"Cycle 2 Low Yr","No Boost or Trim"]
[745,{"v":192030.8,"d":"$192,031"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06460421086589282,"d":"-6.46%"},{"v":0.8154696403112986,"d":"81.55%"},"Cycle 2 Low","No Boost or Trim"]
[746,{"v":192030.8,"d":"$192,031"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07241432167258821,"d":"-7.24%"},{"v":0.5903778621889957,"d":"59.04%"},"Cycle 2 Low Yr","No Boost or Trim"]
[747,{"v":192030.8,"d":"$192,031"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06714332802229249,"d":"-6.71%"},{"v":0.6168587315168028,"d":"61.69%"},"Cycle 2 Low Yr","No Boost or Trim"]
[748,{"v":192030.8,"d":"$192,031"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06327589690989392,"d":"-6.33%"},{"v":0.67726845816924,"d":"67.73%"},"Cycle 2 Low Yr","No Boost or Trim"]
[749,{"v":192030.8,"d":"$192,031"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06108028270722232,"d":"-6.11%"},{"v":0.7721189957055423,"d":"77.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[750,{"v":192030.8,"d":"$192,031"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06053306574600701,"d":"-6.05%"},{"v":0.9022453701197021,"d":"90.22%"},"Cycle 2 Low","No Boost or Trim"]
[751,{"v":192030.8,"d":"$192,031"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.072053339574806,"d":"-7.21%"},{"v":0.5910062433198144,"d":"59.10%"},"Cycle 2 Low Yr","No Boost or Trim"]
[752,{"v":192030.8,"d":"$192,031"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06535261727056305,"d":"-6.54%"},{"v":0.6244316450555213,"d":"62.44%"},"Cycle 2 Low Yr","No Boost or Trim"]
[753,{"v":192030.8,"d":"$192,031"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06023786270201659,"d":"-6.02%"},{"v":0.7015738076926044,"d":"70.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[754,{"v":192030.8,"d":"$192,031"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.057074842500213996,"d":"-5.71%"},{"v":0.8243251642925318,"d":"82.43%"},"Cycle 2 Low Yr","No Boost or Trim"]
[755,{"v":192030.8,"d":"$192,031"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.055869611653238026,"d":"-5.59%"},{"v":0.9951618574367298,"d":"99.52%"},"Cycle 2 Low","No Boost or Trim"]
[756,{"v":192030.8,"d":"$192,031"},25,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[757,{"v":192030.8,"d":"$192,031"},20,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[758,{"v":192030.8,"d":"$192,031"},15,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[759,{"v":192030.8,"d":"$192,031"},10,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[760,{"v":192030.8,"d":"$192,031"},5,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[761,{"v":192030.8,"d":"$192,031"},25,{"v":0.06,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[762,{"v":192030.8,"d":"$192,031"},20,{"v":0.06,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[763,{"v":192030.8,"d":"$192,031"},15,{"v":0.06,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[764,{"v":192030.8,"d":"$192,031"},10,{"v":0.06,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[765,{"v":192030.8,"d":"$192,031"},5,{"v":0.06,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[null,{"v":192030.8,"d":"$192,031"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07383512214217902,"d":"-7.38%"},{"v":0.5878936769857429,"d":"58.79%"},"Cycle 2","Reset 2AI"]
[766,{"v":192030.8,"d":"$192,031"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07348337447405054,"d":"-7.35%"},{"v":0.5885103391275143,"d":"58.85%"},"Cycle 2 Low Yr","No Boost or Trim"]
[767,{"v":192030.8,"d":"$192,031"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07223068046498018,"d":"-7.22%"},{"v":0.5949405701522397,"d":"59.49%"},"Cycle 2 Low Yr","No Boost or Trim"]
[768,{"v":192030.8,"d":"$192,031"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0714192816558131,"d":"-7.14%"},{"v":0.6091138609077553,"d":"60.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[769,{"v":192030.8,"d":"$192,031"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07108845775141936,"d":"-7.11%"},{"v":0.6305131455026075,"d":"63.05%"},"Cycle 2 Low Yr","No Boost or Trim"]
[770,{"v":192030.8,"d":"$192,031"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0712033524148672,"d":"-7.12%"},{"v":0.6586745508669541,"d":"65.87%"},"Cycle 2 Low","No Boost or Trim"]
[771,{"v":192030.8,"d":"$192,031"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07312933075272973,"d":"-7.31%"},{"v":0.5891299184623264,"d":"58.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[772,{"v":192030.8,"d":"$192,031"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0705812738712128,"d":"-7.06%"},{"v":0.6021155221768781,"d":"60.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[773,{"v":192030.8,"d":"$192,031"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0688589619793492,"d":"-6.89%"},{"v":0.6310656730100417,"d":"63.11%"},"Cycle 2 Low Yr","No Boost or Trim"]
[774,{"v":192030.8,"d":"$192,031"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06806228106753545,"d":"-6.81%"},{"v":0.67534280784514,"d":"67.53%"},"Cycle 2 Low Yr","No Boost or Trim"]
[775,{"v":192030.8,"d":"$192,031"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06814284887437419,"d":"-6.81%"},{"v":0.7344108480857744,"d":"73.44%"},"Cycle 2 Low","No Boost or Trim"]
[776,{"v":192030.8,"d":"$192,031"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07277298260873588,"d":"-7.28%"},{"v":0.5897524233596598,"d":"58.98%"},"Cycle 2 Low Yr","No Boost or Trim"]
[777,{"v":192030.8,"d":"$192,031"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06888584810312964,"d":"-6.89%"},{"v":0.6094208061021584,"d":"60.94%"},"Cycle 2 Low Yr","No Boost or Trim"]
[778,{"v":192030.8,"d":"$192,031"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0661469943347823,"d":"-6.61%"},{"v":0.6537749614068531,"d":"65.38%"},"Cycle 2 Low Yr","No Boost or Trim"]
[779,{"v":192030.8,"d":"$192,031"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06473421130991926,"d":"-6.47%"},{"v":0.7225026179512759,"d":"72.25%"},"Cycle 2 Low Yr","No Boost or Trim"]
[780,{"v":192030.8,"d":"$192,031"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06460421086589282,"d":"-6.46%"},{"v":0.8154696403112986,"d":"81.55%"},"Cycle 2 Low","No Boost or Trim"]
[781,{"v":192030.8,"d":"$192,031"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07241432167258821,"d":"-7.24%"},{"v":0.5903778621889957,"d":"59.04%"},"Cycle 2 Low Yr","No Boost or Trim"]
[782,{"v":192030.8,"d":"$192,031"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06714332802229249,"d":"-6.71%"},{"v":0.6168587315168028,"d":"61.69%"},"Cycle 2 Low Yr","No Boost or Trim"]
[783,{"v":192030.8,"d":"$192,031"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06327589690989392,"d":"-6.33%"},{"v":0.67726845816924,"d":"67.73%"},"Cycle 2 Low Yr","No Boost or Trim"]
[784,{"v":192030.8,"d":"$192,031"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06108028270722232,"d":"-6.11%"},{"v":0.7721189957055423,"d":"77.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[785,{"v":192030.8,"d":"$192,031"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06053306574600701,"d":"-6.05%"},{"v":0.9022453701197021,"d":"90.22%"},"Cycle 2 Low","No Boost or Trim"]
[786,{"v":192030.8,"d":"$192,031"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.072053339574806,"d":"-7.21%"},{"v":0.5910062433198144,"d":"59.10%"},"Cycle 2 Low Yr","No Boost or Trim"]
[787,{"v":192030.8,"d":"$192,031"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06535261727056305,"d":"-6.54%"},{"v":0.6244316450555213,"d":"62.44%"},"Cycle 2 Low Yr","No Boost or Trim"]
[788,{"v":192030.8,"d":"$192,031"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06023786270201659,"d":"-6.02%"},{"v":0.7015738076926044,"d":"70.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[789,{"v":192030.8,"d":"$192,031"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.057074842500213996,"d":"-5.71%"},{"v":0.8243251642925318,"d":"82.43%"},"Cycle 2 Low Yr","No Boost or Trim"]
[790,{"v":192030.8,"d":"$192,031"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.055869611653238026,"d":"-5.59%"},{"v":0.9951618574367298,"d":"99.52%"},"Cycle 2 Low","No Boost or Trim"]
[791,{"v":192030.8,"d":"$192,031"},25,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[792,{"v":192030.8,"d":"$192,031"},20,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[793,{"v":192030.8,"d":"$192,031"},15,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[794,{"v":192030.8,"d":"$192,031"},10,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[795,{"v":192030.8,"d":"$192,031"},5,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[796,{"v":192030.8,"d":"$192,031"},25,{"v":0.06,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[797,{"v":192030.8,"d":"$192,031"},20,{"v":0.06,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[798,{"v":192030.8,"d":"$192,031"},15,{"v":0.06,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[799,{"v":192030.8,"d":"$192,031"},10,{"v":0.06,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[800,{"v":192030.8,"d":"$192,031"},5,{"v":0.06,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[null,{"v":192030.8,"d":"$192,031"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07383512214217902,"d":"-7.38%"},{"v":0.5878936769857429,"d":"58.79%"},"Cycle 2","Reset 2AI"]
[801,{"v":192030.8,"d":"$192,031"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07348337447405054,"d":"-7.35%"},{"v":0.5885103391275143,"d":"58.85%"},"Cycle 2 Low Yr","No Boost or Trim"]
[802,{"v":192030.8,"d":"$192,031"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07223068046498018,"d":"-7.22%"},{"v":0.5949405701522397,"d":"59.49%"},"Cycle 2 Low Yr","No Boost or Trim"]
[803,{"v":192030.8,"d":"$192,031"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0714192816558131,"d":"-7.14%"},{"v":0.6091138609077553,"d":"60.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[804,{"v":192030.8,"d":"$192,031"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07108845775141936,"d":"-7.11%"},{"v":0.6305131455026075,"d":"63.05%"},"Cycle 2 Low Yr","No Boost or Trim"]
[805,{"v":192030.8,"d":"$192,031"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0712033524148672,"d":"-7.12%"},{"v":0.6586745508669541,"d":"65.87%"},"Cycle 2 Low","No Boost or Trim"]
[806,{"v":192030.8,"d":"$192,031"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07312933075272973,"d":"-7.31%"},{"v":0.5891299184623264,"d":"58.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[807,{"v":192030.8,"d":"$192,031"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0705812738712128,"d":"-7.06%"},{"v":0.6021155221768781,"d":"60.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[808,{"v":192030.8,"d":"$192,031"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0688589619793492,"d":"-6.89%"},{"v":0.6310656730100417,"d":"63.11%"},"Cycle 2 Low Yr","No Boost or Trim"]
[809,{"v":192030.8,"d":"$192,031"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06806228106753545,"d":"-6.81%"},{"v":0.67534280784514,"d":"67.53%"},"Cycle 2 Low Yr","No Boost or Trim"]
[810,{"v":192030.8,"d":"$192,031"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06814284887437419,"d":"-6.81%"},{"v":0.7344108480857744,"d":"73.44%"},"Cycle 2 Low","No Boost or Trim"]
[811,{"v":192030.8,"d":"$192,031"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07277298260873588,"d":"-7.28%"},{"v":0.5897524233596598,"d":"58.98%"},"Cycle 2 Low Yr","No Boost or Trim"]
[812,{"v":192030.8,"d":"$192,031"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06888584810312964,"d":"-6.89%"},{"v":0.6094208061021584,"d":"60.94%"},"Cycle 2 Low Yr","No Boost or Trim"]
[813,{"v":192030.8,"d":"$192,031"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0661469943347823,"d":"-6.61%"},{"v":0.6537749614068531,"d":"65.38%"},"Cycle 2 Low Yr","No Boost or Trim"]
[814,{"v":192030.8,"d":"$192,031"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06473421130991926,"d":"-6.47%"},{"v":0.7225026179512759,"d":"72.25%"},"Cycle 2 Low Yr","No Boost or Trim"]
[815,{"v":192030.8,"d":"$192,031"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06460421086589282,"d":"-6.46%"},{"v":0.8154696403112986,"d":"81.55%"},"Cycle 2 Low","No Boost or Trim"]
[816,{"v":192030.8,"d":"$192,031"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07241432167258821,"d":"-7.24%"},{"v":0.5903778621889957,"d":"59.04%"},"Cycle 2 Low Yr","No Boost or Trim"]
[817,{"v":192030.8,"d":"$192,031"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06714332802229249,"d":"-6.71%"},{"v":0.6168587315168028,"d":"61.69%"},"Cycle 2 Low Yr","No Boost or Trim"]
[818,{"v":192030.8,"d":"$192,031"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06327589690989392,"d":"-6.33%"},{"v":0.67726845816924,"d":"67.73%"},"Cycle 2 Low Yr","No Boost or Trim"]
[819,{"v":192030.8,"d":"$192,031"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06108028270722232,"d":"-6.11%"},{"v":0.7721189957055423,"d":"77.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[820,{"v":192030.8,"d":"$192,031"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06053306574600701,"d":"-6.05%"},{"v":0.9022453701197021,"d":"90.22%"},"Cycle 2 Low","No Boost or Trim"]
[821,{"v":192030.8,"d":"$192,031"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.072053339574806,"d":"-7.21%"},{"v":0.5910062433198144,"d":"59.10%"},"Cycle 2 Low Yr","No Boost or Trim"]
[822,{"v":192030.8,"d":"$192,031"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06535261727056305,"d":"-6.54%"},{"v":0.6244316450555213,"d":"62.44%"},"Cycle 2 Low Yr","No Boost or Trim"]
[823,{"v":192030.8,"d":"$192,031"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06023786270201659,"d":"-6.02%"},{"v":0.7015738076926044,"d":"70.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[824,{"v":192030.8,"d":"$192,031"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.057074842500213996,"d":"-5.71%"},{"v":0.8243251642925318,"d":"82.43%"},"Cycle 2 Low Yr","No Boost or Trim"]
[825,{"v":192030.8,"d":"$192,031"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.055869611653238026,"d":"-5.59%"},{"v":0.9951618574367298,"d":"99.52%"},"Cycle 2 Low","No Boost or Trim"]
[826,{"v":192030.8,"d":"$192,031"},25,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[827,{"v":192030.8,"d":"$192,031"},20,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[828,{"v":192030.8,"d":"$192,031"},15,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[829,{"v":192030.8,"d":"$192,031"},10,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[830,{"v":192030.8,"d":"$192,031"},5,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[831,{"v":192030.8,"d":"$192,031"},25,{"v":0.06,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[832,{"v":192030.8,"d":"$192,031"},20,{"v":0.06,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[833,{"v":192030.8,"d":"$192,031"},15,{"v":0.06,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[834,{"v":192030.8,"d":"$192,031"},10,{"v":0.06,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[835,{"v":192030.8,"d":"$192,031"},5,{"v":0.06,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[null,{"v":192030.8,"d":"$192,031"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07383512214217902,"d":"-7.38%"},{"v":0.5878936769857429,"d":"58.79%"},"Cycle 2","Reset 2AI"]
[836,{"v":192030.8,"d":"$192,031"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07348337447405054,"d":"-7.35%"},{"v":0.5885103391275143,"d":"58.85%"},"Cycle 2 Low Yr","No Boost or Trim"]
[837,{"v":192030.8,"d":"$192,031"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07223068046498018,"d":"-7.22%"},{"v":0.5949405701522397,"d":"59.49%"},"Cycle 2 Low Yr","No Boost or Trim"]
[838,{"v":192030.8,"d":"$192,031"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0714192816558131,"d":"-7.14%"},{"v":0.6091138609077553,"d":"60.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[839,{"v":192030.8,"d":"$192,031"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07108845775141936,"d":"-7.11%"},{"v":0.6305131455026075,"d":"63.05%"},"Cycle 2 Low Yr","No Boost or Trim"]
[840,{"v":192030.8,"d":"$192,031"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0712033524148672,"d":"-7.12%"},{"v":0.6586745508669541,"d":"65.87%"},"Cycle 2 Low","No Boost or Trim"]
[841,{"v":192030.8,"d":"$192,031"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07312933075272973,"d":"-7.31%"},{"v":0.5891299184623264,"d":"58.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[842,{"v":192030.8,"d":"$192,031"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0705812738712128,"d":"-7.06%"},{"v":0.6021155221768781,"d":"60.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[843,{"v":192030.8,"d":"$192,031"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0688589619793492,"d":"-6.89%"},{"v":0.6310656730100417,"d":"63.11%"},"Cycle 2 Low Yr","No Boost or Trim"]
[844,{"v":192030.8,"d":"$192,031"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06806228106753545,"d":"-6.81%"},{"v":0.67534280784514,"d":"67.53%"},"Cycle 2 Low Yr","No Boost or Trim"]
[845,{"v":192030.8,"d":"$192,031"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06814284887437419,"d":"-6.81%"},{"v":0.7344108480857744,"d":"73.44%"},"Cycle 2 Low","No Boost or Trim"]
[846,{"v":192030.8,"d":"$192,031"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07277298260873588,"d":"-7.28%"},{"v":0.5897524233596598,"d":"58.98%"},"Cycle 2 Low Yr","No Boost or Trim"]
[847,{"v":192030.8,"d":"$192,031"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06888584810312964,"d":"-6.89%"},{"v":0.6094208061021584,"d":"60.94%"},"Cycle 2 Low Yr","No Boost or Trim"]
[848,{"v":192030.8,"d":"$192,031"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0661469943347823,"d":"-6.61%"},{"v":0.6537749614068531,"d":"65.38%"},"Cycle 2 Low Yr","No Boost or Trim"]
[849,{"v":192030.8,"d":"$192,031"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06473421130991926,"d":"-6.47%"},{"v":0.7225026179512759,"d":"72.25%"},"Cycle 2 Low Yr","No Boost or Trim"]
[850,{"v":192030.8,"d":"$192,031"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06460421086589282,"d":"-6.46%"},{"v":0.8154696403112986,"d":"81.55%"},"Cycle 2 Low","No Boost or Trim"]
[851,{"v":192030.8,"d":"$192,031"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07241432167258821,"d":"-7.24%"},{"v":0.5903778621889957,"d":"59.04%"},"Cycle 2 Low Yr","No Boost or Trim"]
[852,{"v":192030.8,"d":"$192,031"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06714332802229249,"d":"-6.71%"},{"v":0.6168587315168028,"d":"61.69%"},"Cycle 2 Low Yr","No Boost or Trim"]
[853,{"v":192030.8,"d":"$192,031"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06327589690989392,"d":"-6.33%"},{"v":0.67726845816924,"d":"67.73%"},"Cycle 2 Low Yr","No Boost or Trim"]
[854,{"v":192030.8,"d":"$192,031"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06108028270722232,"d":"-6.11%"},{"v":0.7721189957055423,"d":"77.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[855,{"v":192030.8,"d":"$192,031"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06053306574600701,"d":"-6.05%"},{"v":0.9022453701197021,"d":"90.22%"},"Cycle 2 Low","No Boost or Trim"]
[856,{"v":192030.8,"d":"$192,031"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.072053339574806,"d":"-7.21%"},{"v":0.5910062433198144,"d":"59.10%"},"Cycle 2 Low Yr","No Boost or Trim"]
[857,{"v":192030.8,"d":"$192,031"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06535261727056305,"d":"-6.54%"},{"v":0.6244316450555213,"d":"62.44%"},"Cycle 2 Low Yr","No Boost or Trim"]
[858,{"v":192030.8,"d":"$192,031"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06023786270201659,"d":"-6.02%"},{"v":0.7015738076926044,"d":"70.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[859,{"v":192030.8,"d":"$192,031"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.057074842500213996,"d":"-5.71%"},{"v":0.8243251642925318,"d":"82.43%"},"Cycle 2 Low Yr","No Boost or Trim"]
[860,{"v":192030.8,"d":"$192,031"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.055869611653238026,"d":"-5.59%"},{"v":0.9951618574367298,"d":"99.52%"},"Cycle 2 Low","No Boost or Trim"]
[861,{"v":192030.8,"d":"$192,031"},25,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[862,{"v":192030.8,"d":"$192,031"},20,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[863,{"v":192030.8,"d":"$192,031"},15,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[864,{"v":192030.8,"d":"$192,031"},10,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[865,{"v":192030.8,"d":"$192,031"},5,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[866,{"v":192030.8,"d":"$192,031"},25,{"v":0.06,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[867,{"v":192030.8,"d":"$192,031"},20,{"v":0.06,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[868,{"v":192030.8,"d":"$192,031"},15,{"v":0.06,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[869,{"v":192030.8,"d":"$192,031"},10,{"v":0.06,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[870,{"v":192030.8,"d":"$192,031"},5,{"v":0.06,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[null,{"v":192030.8,"d":"$192,031"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07383512214217902,"d":"-7.38%"},{"v":0.5878936769857429,"d":"58.79%"},"Cycle 2","Reset 2AI"]
[871,{"v":192030.8,"d":"$192,031"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07348337447405054,"d":"-7.35%"},{"v":0.5885103391275143,"d":"58.85%"},"Cycle 2 Low Yr","No Boost or Trim"]
[872,{"v":192030.8,"d":"$192,031"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07223068046498018,"d":"-7.22%"},{"v":0.5949405701522397,"d":"59.49%"},"Cycle 2 Low Yr","No Boost or Trim"]
[873,{"v":192030.8,"d":"$192,031"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0714192816558131,"d":"-7.14%"},{"v":0.6091138609077553,"d":"60.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[874,{"v":192030.8,"d":"$192,031"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07108845775141936,"d":"-7.11%"},{"v":0.6305131455026075,"d":"63.05%"},"Cycle 2 Low Yr","No Boost or Trim"]
[875,{"v":192030.8,"d":"$192,031"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0712033524148672,"d":"-7.12%"},{"v":0.6586745508669541,"d":"65.87%"},"Cycle 2 Low","No Boost or Trim"]
[876,{"v":192030.8,"d":"$192,031"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07312933075272973,"d":"-7.31%"},{"v":0.5891299184623264,"d":"58.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[877,{"v":192030.8,"d":"$192,031"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0705812738712128,"d":"-7.06%"},{"v":0.6021155221768781,"d":"60.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[878,{"v":192030.8,"d":"$192,031"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0688589619793492,"d":"-6.89%"},{"v":0.6310656730100417,"d":"63.11%"},"Cycle 2 Low Yr","No Boost or Trim"]
[879,{"v":192030.8,"d":"$192,031"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06806228106753545,"d":"-6.81%"},{"v":0.67534280784514,"d":"67.53%"},"Cycle 2 Low Yr","No Boost or Trim"]
[880,{"v":192030.8,"d":"$192,031"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06814284887437419,"d":"-6.81%"},{"v":0.7344108480857744,"d":"73.44%"},"Cycle 2 Low","No Boost or Trim"]
[881,{"v":192030.8,"d":"$192,031"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07277298260873588,"d":"-7.28%"},{"v":0.5897524233596598,"d":"58.98%"},"Cycle 2 Low Yr","No Boost or Trim"]
[882,{"v":192030.8,"d":"$192,031"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06888584810312964,"d":"-6.89%"},{"v":0.6094208061021584,"d":"60.94%"},"Cycle 2 Low Yr","No Boost or Trim"]
[883,{"v":192030.8,"d":"$192,031"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0661469943347823,"d":"-6.61%"},{"v":0.6537749614068531,"d":"65.38%"},"Cycle 2 Low Yr","No Boost or Trim"]
[884,{"v":192030.8,"d":"$192,031"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06473421130991926,"d":"-6.47%"},{"v":0.7225026179512759,"d":"72.25%"},"Cycle 2 Low Yr","No Boost or Trim"]
[885,{"v":192030.8,"d":"$192,031"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06460421086589282,"d":"-6.46%"},{"v":0.8154696403112986,"d":"81.55%"},"Cycle 2 Low","No Boost or Trim"]
[886,{"v":192030.8,"d":"$192,031"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07241432167258821,"d":"-7.24%"},{"v":0.5903778621889957,"d":"59.04%"},"Cycle 2 Low Yr","No Boost or Trim"]
[887,{"v":192030.8,"d":"$192,031"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06714332802229249,"d":"-6.71%"},{"v":0.6168587315168028,"d":"61.69%"},"Cycle 2 Low Yr","No Boost or Trim"]
[888,{"v":192030.8,"d":"$192,031"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06327589690989392,"d":"-6.33%"},{"v":0.67726845816924,"d":"67.73%"},"Cycle 2 Low Yr","No Boost or Trim"]
[889,{"v":192030.8,"d":"$192,031"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06108028270722232,"d":"-6.11%"},{"v":0.7721189957055423,"d":"77.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[890,{"v":192030.8,"d":"$192,031"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06053306574600701,"d":"-6.05%"},{"v":0.9022453701197021,"d":"90.22%"},"Cycle 2 Low","No Boost or Trim"]
[891,{"v":192030.8,"d":"$192,031"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.072053339574806,"d":"-7.21%"},{"v":0.5910062433198144,"d":"59.10%"},"Cycle 2 Low Yr","No Boost or Trim"]
[892,{"v":192030.8,"d":"$192,031"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06535261727056305,"d":"-6.54%"},{"v":0.6244316450555213,"d":"62.44%"},"Cycle 2 Low Yr","No Boost or Trim"]
[893,{"v":192030.8,"d":"$192,031"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06023786270201659,"d":"-6.02%"},{"v":0.7015738076926044,"d":"70.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[894,{"v":192030.8,"d":"$192,031"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.057074842500213996,"d":"-5.71%"},{"v":0.8243251642925318,"d":"82.43%"},"Cycle 2 Low Yr","No Boost or Trim"]
[895,{"v":192030.8,"d":"$192,031"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.055869611653238026,"d":"-5.59%"},{"v":0.9951618574367298,"d":"99.52%"},"Cycle 2 Low","No Boost or Trim"]
[896,{"v":192030.8,"d":"$192,031"},25,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[897,{"v":192030.8,"d":"$192,031"},20,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[898,{"v":192030.8,"d":"$192,031"},15,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[899,{"v":192030.8,"d":"$192,031"},10,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[900,{"v":192030.8,"d":"$192,031"},5,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[901,{"v":192030.8,"d":"$192,031"},25,{"v":0.06,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[902,{"v":192030.8,"d":"$192,031"},20,{"v":0.06,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[903,{"v":192030.8,"d":"$192,031"},15,{"v":0.06,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[904,{"v":192030.8,"d":"$192,031"},10,{"v":0.06,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[905,{"v":192030.8,"d":"$192,031"},5,{"v":0.06,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[null,{"v":192030.8,"d":"$192,031"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07383512214217902,"d":"-7.38%"},{"v":0.5878936769857429,"d":"58.79%"},"Cycle 2","Reset 2AI"]
[906,{"v":192030.8,"d":"$192,031"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07348337447405054,"d":"-7.35%"},{"v":0.5885103391275143,"d":"58.85%"},"Cycle 2 Low Yr","No Boost or Trim"]
[907,{"v":192030.8,"d":"$192,031"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07223068046498018,"d":"-7.22%"},{"v":0.5949405701522397,"d":"59.49%"},"Cycle 2 Low Yr","No Boost or Trim"]
[908,{"v":192030.8,"d":"$192,031"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0714192816558131,"d":"-7.14%"},{"v":0.6091138609077553,"d":"60.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[909,{"v":192030.8,"d":"$192,031"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07108845775141936,"d":"-7.11%"},{"v":0.6305131455026075,"d":"63.05%"},"Cycle 2 Low Yr","No Boost or Trim"]
[910,{"v":192030.8,"d":"$192,031"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0712033524148672,"d":"-7.12%"},{"v":0.6586745508669541,"d":"65.87%"},"Cycle 2 Low","No Boost or Trim"]
[911,{"v":192030.8,"d":"$192,031"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07312933075272973,"d":"-7.31%"},{"v":0.5891299184623264,"d":"58.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[912,{"v":192030.8,"d":"$192,031"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0705812738712128,"d":"-7.06%"},{"v":0.6021155221768781,"d":"60.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[913,{"v":192030.8,"d":"$192,031"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0688589619793492,"d":"-6.89%"},{"v":0.6310656730100417,"d":"63.11%"},"Cycle 2 Low Yr","No Boost or Trim"]
[914,{"v":192030.8,"d":"$192,031"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06806228106753545,"d":"-6.81%"},{"v":0.67534280784514,"d":"67.53%"},"Cycle 2 Low Yr","No Boost or Trim"]
[915,{"v":192030.8,"d":"$192,031"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06814284887437419,"d":"-6.81%"},{"v":0.7344108480857744,"d":"73.44%"},"Cycle 2 Low","No Boost or Trim"]
[916,{"v":192030.8,"d":"$192,031"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07277298260873588,"d":"-7.28%"},{"v":0.5897524233596598,"d":"58.98%"},"Cycle 2 Low Yr","No Boost or Trim"]
[917,{"v":192030.8,"d":"$192,031"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06888584810312964,"d":"-6.89%"},{"v":0.6094208061021584,"d":"60.94%"},"Cycle 2 Low Yr","No Boost or Trim"]
[918,{"v":192030.8,"d":"$192,031"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0661469943347823,"d":"-6.61%"},{"v":0.6537749614068531,"d":"65.38%"},"Cycle 2 Low Yr","No Boost or Trim"]
[919,{"v":192030.8,"d":"$192,031"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06473421130991926,"d":"-6.47%"},{"v":0.7225026179512759,"d":"72.25%"},"Cycle 2 Low Yr","No Boost or Trim"]
[920,{"v":192030.8,"d":"$192,031"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06460421086589282,"d":"-6.46%"},{"v":0.8154696403112986,"d":"81.55%"},"Cycle 2 Low","No Boost or Trim"]
[921,{"v":192030.8,"d":"$192,031"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07241432167258821,"d":"-7.24%"},{"v":0.5903778621889957,"d":"59.04%"},"Cycle 2 Low Yr","No Boost or Trim"]
[922,{"v":192030.8,"d":"$192,031"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06714332802229249,"d":"-6.71%"},{"v":0.6168587315168028,"d":"61.69%"},"Cycle 2 Low Yr","No Boost or Trim"]
[923,{"v":192030.8,"d":"$192,031"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06327589690989392,"d":"-6.33%"},{"v":0.67726845816924,"d":"67.73%"},"Cycle 2 Low Yr","No Boost or Trim"]
[924,{"v":192030.8,"d":"$192,031"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06108028270722232,"d":"-6.11%"},{"v":0.7721189957055423,"d":"77.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[925,{"v":192030.8,"d":"$192,031"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06053306574600701,"d":"-6.05%"},{"v":0.9022453701197021,"d":"90.22%"},"Cycle 2 Low","No Boost or Trim"]
[926,{"v":192030.8,"d":"$192,031"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.072053339574806,"d":"-7.21%"},{"v":0.5910062433198144,"d":"59.10%"},"Cycle 2 Low Yr","No Boost or Trim"]
[927,{"v":192030.8,"d":"$192,031"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06535261727056305,"d":"-6.54%"},{"v":0.6244316450555213,"d":"62.44%"},"Cycle 2 Low Yr","No Boost or Trim"]
[928,{"v":192030.8,"d":"$192,031"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06023786270201659,"d":"-6.02%"},{"v":0.7015738076926044,"d":"70.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[929,{"v":192030.8,"d":"$192,031"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.057074842500213996,"d":"-5.71%"},{"v":0.8243251642925318,"d":"82.43%"},"Cycle 2 Low Yr","No Boost or Trim"]
[930,{"v":192030.8,"d":"$192,031"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.055869611653238026,"d":"-5.59%"},{"v":0.9951618574367298,"d":"99.52%"},"Cycle 2 Low","No Boost or Trim"]
[931,{"v":192030.8,"d":"$192,031"},25,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[932,{"v":192030.8,"d":"$192,031"},20,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[933,{"v":192030.8,"d":"$192,031"},15,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[934,{"v":192030.8,"d":"$192,031"},10,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[935,{"v":192030.8,"d":"$192,031"},5,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[936,{"v":192030.8,"d":"$192,031"},25,{"v":0.06,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[937,{"v":192030.8,"d":"$192,031"},20,{"v":0.06,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[938,{"v":192030.8,"d":"$192,031"},15,{"v":0.06,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[939,{"v":192030.8,"d":"$192,031"},10,{"v":0.06,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[940,{"v":192030.8,"d":"$192,031"},5,{"v":0.06,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[null,{"v":192030.8,"d":"$192,031"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07383512214217902,"d":"-7.38%"},{"v":0.5878936769857429,"d":"58.79%"},"Cycle 2","Reset 2AI"]
[941,{"v":192030.8,"d":"$192,031"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07348337447405054,"d":"-7.35%"},{"v":0.5885103391275143,"d":"58.85%"},"Cycle 2 Low Yr","No Boost or Trim"]
[942,{"v":192030.8,"d":"$192,031"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07223068046498018,"d":"-7.22%"},{"v":0.5949405701522397,"d":"59.49%"},"Cycle 2 Low Yr","No Boost or Trim"]
[943,{"v":192030.8,"d":"$192,031"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0714192816558131,"d":"-7.14%"},{"v":0.6091138609077553,"d":"60.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[944,{"v":192030.8,"d":"$192,031"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07108845775141936,"d":"-7.11%"},{"v":0.6305131455026075,"d":"63.05%"},"Cycle 2 Low Yr","No Boost or Trim"]
[945,{"v":192030.8,"d":"$192,031"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0712033524148672,"d":"-7.12%"},{"v":0.6586745508669541,"d":"65.87%"},"Cycle 2 Low","No Boost or Trim"]
[946,{"v":192030.8,"d":"$192,031"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07312933075272973,"d":"-7.31%"},{"v":0.5891299184623264,"d":"58.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[947,{"v":192030.8,"d":"$192,031"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0705812738712128,"d":"-7.06%"},{"v":0.6021155221768781,"d":"60.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[948,{"v":192030.8,"d":"$192,031"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0688589619793492,"d":"-6.89%"},{"v":0.6310656730100417,"d":"63.11%"},"Cycle 2 Low Yr","No Boost or Trim"]
[949,{"v":192030.8,"d":"$192,031"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06806228106753545,"d":"-6.81%"},{"v":0.67534280784514,"d":"67.53%"},"Cycle 2 Low Yr","No Boost or Trim"]
[950,{"v":192030.8,"d":"$192,031"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06814284887437419,"d":"-6.81%"},{"v":0.7344108480857744,"d":"73.44%"},"Cycle 2 Low","No Boost or Trim"]
[951,{"v":192030.8,"d":"$192,031"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07277298260873588,"d":"-7.28%"},{"v":0.5897524233596598,"d":"58.98%"},"Cycle 2 Low Yr","No Boost or Trim"]
[952,{"v":192030.8,"d":"$192,031"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06888584810312964,"d":"-6.89%"},{"v":0.6094208061021584,"d":"60.94%"},"Cycle 2 Low Yr","No Boost or Trim"]
[953,{"v":192030.8,"d":"$192,031"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0661469943347823,"d":"-6.61%"},{"v":0.6537749614068531,"d":"65.38%"},"Cycle 2 Low Yr","No Boost or Trim"]
[954,{"v":192030.8,"d":"$192,031"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06473421130991926,"d":"-6.47%"},{"v":0.7225026179512759,"d":"72.25%"},"Cycle 2 Low Yr","No Boost or Trim"]
[955,{"v":192030.8,"d":"$192,031"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06460421086589282,"d":"-6.46%"},{"v":0.8154696403112986,"d":"81.55%"},"Cycle 2 Low","No Boost or Trim"]
[956,{"v":192030.8,"d":"$192,031"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07241432167258821,"d":"-7.24%"},{"v":0.5903778621889957,"d":"59.04%"},"Cycle 2 Low Yr","No Boost or Trim"]
[957,{"v":192030.8,"d":"$192,031"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06714332802229249,"d":"-6.71%"},{"v":0.6168587315168028,"d":"61.69%"},"Cycle 2 Low Yr","No Boost or Trim"]
[958,{"v":192030.8,"d":"$192,031"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06327589690989392,"d":"-6.33%"},{"v":0.67726845816924,"d":"67.73%"},"Cycle 2 Low Yr","No Boost or Trim"]
[959,{"v":192030.8,"d":"$192,031"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06108028270722232,"d":"-6.11%"},{"v":0.7721189957055423,"d":"77.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[960,{"v":192030.8,"d":"$192,031"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06053306574600701,"d":"-6.05%"},{"v":0.9022453701197021,"d":"90.22%"},"Cycle 2 Low","No Boost or Trim"]
[961,{"v":192030.8,"d":"$192,031"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.072053339574806,"d":"-7.21%"},{"v":0.5910062433198144,"d":"59.10%"},"Cycle 2 Low Yr","No Boost or Trim"]
[962,{"v":192030.8,"d":"$192,031"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06535261727056305,"d":"-6.54%"},{"v":0.6244316450555213,"d":"62.44%"},"Cycle 2 Low Yr","No Boost or Trim"]
[963,{"v":192030.8,"d":"$192,031"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06023786270201659,"d":"-6.02%"},{"v":0.7015738076926044,"d":"70.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[964,{"v":192030.8,"d":"$192,031"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.057074842500213996,"d":"-5.71%"},{"v":0.8243251642925318,"d":"82.43%"},"Cycle 2 Low Yr","No Boost or Trim"]
[965,{"v":192030.8,"d":"$192,031"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.055869611653238026,"d":"-5.59%"},{"v":0.9951618574367298,"d":"99.52%"},"Cycle 2 Low","No Boost or Trim"]
[966,{"v":192030.8,"d":"$192,031"},25,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[967,{"v":192030.8,"d":"$192,031"},20,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[968,{"v":192030.8,"d":"$192,031"},15,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[969,{"v":192030.8,"d":"$192,031"},10,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[970,{"v":192030.8,"d":"$192,031"},5,{"v":0.059999999999999984,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[971,{"v":192030.8,"d":"$192,031"},25,{"v":0.06,"d":"6.00%"},{"v":-0.07169002794590854,"d":"-7.17%"},{"v":0.5916375751215968,"d":"59.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[972,{"v":192030.8,"d":"$192,031"},20,{"v":0.06,"d":"6.00%"},{"v":-0.06351259792687161,"d":"-6.35%"},{"v":0.6321419309041484,"d":"63.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[973,{"v":192030.8,"d":"$192,031"},15,{"v":0.06,"d":"6.00%"},{"v":-0.057024746943392504,"d":"-5.70%"},{"v":0.7267195958989396,"d":"72.67%"},"Cycle 2 Low Yr","No Boost or Trim"]
[974,{"v":192030.8,"d":"$192,031"},10,{"v":0.06,"d":"6.00%"},{"v":-0.05269044293698968,"d":"-5.27%"},{"v":0.8792615043113198,"d":"87.93%"},"Cycle 2 Low Yr","No Boost or Trim"]
[975,{"v":192030.8,"d":"$192,031"},5,{"v":0.06,"d":"6.00%"},{"v":-0.050548121299287804,"d":"-5.05%"},{"v":1.094674448568553,"d":"109.47%"},"Cycle 2 Low","No Boost or Trim"]
[null,{"v":192030.8,"d":"$192,031"},5,{"v":0.03,"d":"3.00%"},{"v":-0.07383512214217902,"d":"-7.38%"},{"v":0.5878936769857429,"d":"58.79%"},"Cycle 2","Reset 2AI"]
[976,{"v":192030.8,"d":"$192,031"},25,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07348337447405054,"d":"-7.35%"},{"v":0.5885103391275143,"d":"58.85%"},"Cycle 2 Low Yr","No Boost or Trim"]
[977,{"v":192030.8,"d":"$192,031"},20,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07223068046498018,"d":"-7.22%"},{"v":0.5949405701522397,"d":"59.49%"},"Cycle 2 Low Yr","No Boost or Trim"]
[978,{"v":192030.8,"d":"$192,031"},15,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0714192816558131,"d":"-7.14%"},{"v":0.6091138609077553,"d":"60.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[979,{"v":192030.8,"d":"$192,031"},10,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.07108845775141936,"d":"-7.11%"},{"v":0.6305131455026075,"d":"63.05%"},"Cycle 2 Low Yr","No Boost or Trim"]
[980,{"v":192030.8,"d":"$192,031"},5,{"v":0.034999999999999996,"d":"3.50%"},{"v":-0.0712033524148672,"d":"-7.12%"},{"v":0.6586745508669541,"d":"65.87%"},"Cycle 2 Low","No Boost or Trim"]
[981,{"v":192030.8,"d":"$192,031"},25,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.07312933075272973,"d":"-7.31%"},{"v":0.5891299184623264,"d":"58.91%"},"Cycle 2 Low Yr","No Boost or Trim"]
[982,{"v":192030.8,"d":"$192,031"},20,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0705812738712128,"d":"-7.06%"},{"v":0.6021155221768781,"d":"60.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[983,{"v":192030.8,"d":"$192,031"},15,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.0688589619793492,"d":"-6.89%"},{"v":0.6310656730100417,"d":"63.11%"},"Cycle 2 Low Yr","No Boost or Trim"]
[984,{"v":192030.8,"d":"$192,031"},10,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06806228106753545,"d":"-6.81%"},{"v":0.67534280784514,"d":"67.53%"},"Cycle 2 Low Yr","No Boost or Trim"]
[985,{"v":192030.8,"d":"$192,031"},5,{"v":0.039999999999999994,"d":"4.00%"},{"v":-0.06814284887437419,"d":"-6.81%"},{"v":0.7344108480857744,"d":"73.44%"},"Cycle 2 Low","No Boost or Trim"]
[986,{"v":192030.8,"d":"$192,031"},25,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.07277298260873588,"d":"-7.28%"},{"v":0.5897524233596598,"d":"58.98%"},"Cycle 2 Low Yr","No Boost or Trim"]
[987,{"v":192030.8,"d":"$192,031"},20,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06888584810312964,"d":"-6.89%"},{"v":0.6094208061021584,"d":"60.94%"},"Cycle 2 Low Yr","No Boost or Trim"]
[988,{"v":192030.8,"d":"$192,031"},15,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.0661469943347823,"d":"-6.61%"},{"v":0.6537749614068531,"d":"65.38%"},"Cycle 2 Low Yr","No Boost or Trim"]
[989,{"v":192030.8,"d":"$192,031"},10,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06473421130991926,"d":"-6.47%"},{"v":0.7225026179512759,"d":"72.25%"},"Cycle 2 Low Yr","No Boost or Trim"]
[990,{"v":192030.8,"d":"$192,031"},5,{"v":0.04499999999999999,"d":"4.50%"},{"v":-0.06460421086589282,"d":"-6.46%"},{"v":0.8154696403112986,"d":"81.55%"},"Cycle 2 Low","No Boost or Trim"]
[991,{"v":192030.8,"d":"$192,031"},25,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.07241432167258821,"d":"-7.24%"},{"v":0.5903778621889957,"d":"59.04%"},"Cycle 2 Low Yr","No Boost or Trim"]
[992,{"v":192030.8,"d":"$192,031"},20,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06714332802229249,"d":"-6.71%"},{"v":0.6168587315168028,"d":"61.69%"},"Cycle 2 Low Yr","No Boost or Trim"]
[993,{"v":192030.8,"d":"$192,031"},15,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06327589690989392,"d":"-6.33%"},{"v":0.67726845816924,"d":"67.73%"},"Cycle 2 Low Yr","No Boost or Trim"]
[994,{"v":192030.8,"d":"$192,031"},10,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06108028270722232,"d":"-6.11%"},{"v":0.7721189957055423,"d":"77.21%"},"Cycle 2 Low Yr","No Boost or Trim"]
[995,{"v":192030.8,"d":"$192,031"},5,{"v":0.04999999999999999,"d":"5.00%"},{"v":-0.06053306574600701,"d":"-6.05%"},{"v":0.9022453701197021,"d":"90.22%"},"Cycle 2 Low","No Boost or Trim"]
[996,{"v":192030.8,"d":"$192,031"},25,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.072053339574806,"d":"-7.21%"},{"v":0.5910062433198144,"d":"59.10%"},"Cycle 2 Low Yr","No Boost or Trim"]
[997,{"v":192030.8,"d":"$192,031"},20,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06535261727056305,"d":"-6.54%"},{"v":0.6244316450555213,"d":"62.44%"},"Cycle 2 Low Yr","No Boost or Trim"]
[998,{"v":192030.8,"d":"$192,031"},15,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.06023786270201659,"d":"-6.02%"},{"v":0.7015738076926044,"d":"70.16%"},"Cycle 2 Low Yr","No Boost or Trim"]
[999,{"v":192030.8,"d":"$192,031"},10,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.057074842500213996,"d":"-5.71%"},{"v":0.8243251642925318,"d":"82.43%"},"Cycle 2 Low Yr","No Boost or Trim"]
[1000,{"v":192030.8,"d":"$192,031"},5,{"v":0.054999999999999986,"d":"5.50%"},{"v":-0.055869611653238026,"d":"-5.59%"},{"v":0.9951618574367298,"d":"99.52%"},"Cycle 2 Low","No Boost or Trim"]

{"sheet":"Output-B","index":15,"n_rows":133,"n_cols":9,"rows_kept":133}
["Loop #","Contrib","Special Assmt","Margin1","MinEndBalMargin","1AI Yrs","2AI %","Cycle #","Last Operation"]
[1,{"v":46309.93,"d":"$46,310"},{"v":700000,"d":"$700,000.00"},false,{"v":-79.29833865730345,"d":"-7929.83%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[2,{"v":46773.03,"d":"$46,773"},{"v":700000,"d":"$700,000.00"},false,{"v":-78.47021096655303,"d":"-7847.02%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[3,{"v":47240.76,"d":"$47,241"},{"v":700000,"d":"$700,000.00"},false,{"v":-77.63279850394812,"d":"-7763.28%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[4,{"v":47713.17,"d":"$47,713"},{"v":700000,"d":"$700,000.00"},false,{"v":-76.78701190405921,"d":"-7678.70%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[5,{"v":48190.3,"d":"$48,190"},{"v":700000,"d":"$700,000.00"},false,{"v":-75.93276744359629,"d":"-7593.28%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[6,{"v":48672.21,"d":"$48,672"},{"v":700000,"d":"$700,000.00"},false,{"v":-75.06998049512998,"d":"-7507.00%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[7,{"v":49158.93,"d":"$49,159"},{"v":700000,"d":"$700,000.00"},false,{"v":-74.1985657079198,"d":"-7419.86%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[8,{"v":49650.52,"d":"$49,651"},{"v":700000,"d":"$700,000.00"},false,{"v":-73.31843664625806,"d":"-7331.84%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[9,{"v":50147.02,"d":"$50,147"},{"v":700000,"d":"$700,000.00"},false,{"v":-72.42950633195346,"d":"-7242.95%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[10,{"v":50648.49,"d":"$50,648"},{"v":700000,"d":"$700,000.00"},false,{"v":-71.53168670184793,"d":"-7153.17%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[11,{"v":51154.98,"d":"$51,155"},{"v":700000,"d":"$700,000.00"},false,{"v":-70.6248889694718,"d":"-7062.49%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[12,{"v":51666.53,"d":"$51,667"},{"v":700000,"d":"$700,000.00"},false,{"v":-69.70902326338849,"d":"-6970.90%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[13,{"v":52183.19,"d":"$52,183"},{"v":700000,"d":"$700,000.00"},false,{"v":-68.7839988080221,"d":"-6878.40%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[14,{"v":52705.02,"d":"$52,705"},{"v":700000,"d":"$700,000.00"},false,{"v":-67.84972410448556,"d":"-6784.97%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[15,{"v":53232.08,"d":"$53,232"},{"v":700000,"d":"$700,000.00"},false,{"v":-66.90610674975233,"d":"-6690.61%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[16,{"v":53764.4,"d":"$53,764"},{"v":700000,"d":"$700,000.00"},false,{"v":-65.95305325582909,"d":"-6595.31%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[17,{"v":54302.04,"d":"$54,302"},{"v":700000,"d":"$700,000.00"},false,{"v":-64.99046904975538,"d":"-6499.05%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[18,{"v":54845.06,"d":"$54,845"},{"v":700000,"d":"$700,000.00"},false,{"v":-64.0182590160871,"d":"-6401.83%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[19,{"v":55393.51,"d":"$55,394"},{"v":700000,"d":"$700,000.00"},false,{"v":-63.03632695441332,"d":"-6303.63%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[20,{"v":55947.45,"d":"$55,947"},{"v":700000,"d":"$700,000.00"},false,{"v":-62.04457557935584,"d":"-6204.46%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[21,{"v":56506.92,"d":"$56,507"},{"v":700000,"d":"$700,000.00"},false,{"v":-61.04290670139749,"d":"-6104.29%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[22,{"v":57071.99,"d":"$57,072"},{"v":700000,"d":"$700,000.00"},false,{"v":-60.03122104605399,"d":"-6003.12%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[23,{"v":57642.71,"d":"$57,643"},{"v":700000,"d":"$700,000.00"},false,{"v":-59.00941861552948,"d":"-5900.94%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[24,{"v":58219.14,"d":"$58,219"},{"v":700000,"d":"$700,000.00"},false,{"v":-57.977398146233575,"d":"-5797.74%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[25,{"v":58801.33,"d":"$58,801"},{"v":700000,"d":"$700,000.00"},false,{"v":-56.9350574704364,"d":"-5693.51%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[26,{"v":59389.34,"d":"$59,389"},{"v":700000,"d":"$700,000.00"},false,{"v":-55.88229333544114,"d":"-5588.23%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[27,{"v":59983.23,"d":"$59,983"},{"v":700000,"d":"$700,000.00"},false,{"v":-54.8190015844119,"d":"-5481.90%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[28,{"v":60583.07,"d":"$60,583"},{"v":700000,"d":"$700,000.00"},false,{"v":-53.74507697554546,"d":"-5374.51%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[29,{"v":61188.9,"d":"$61,189"},{"v":700000,"d":"$700,000.00"},false,{"v":-52.660413182071935,"d":"-5266.04%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[30,{"v":61800.79,"d":"$61,801"},{"v":700000,"d":"$700,000.00"},false,{"v":-51.564902611426135,"d":"-5156.49%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[31,{"v":62418.79,"d":"$62,419"},{"v":700000,"d":"$700,000.00"},false,{"v":-50.4584369477319,"d":"-5045.84%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[32,{"v":63042.98,"d":"$63,043"},{"v":700000,"d":"$700,000.00"},false,{"v":-49.34090660931791,"d":"-4934.09%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[33,{"v":63673.41,"d":"$63,673"},{"v":700000,"d":"$700,000.00"},false,{"v":-48.21220111037378,"d":"-4821.22%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[34,{"v":64310.15,"d":"$64,310"},{"v":700000,"d":"$700,000.00"},false,{"v":-47.072208518466326,"d":"-4707.22%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[35,{"v":64953.25,"d":"$64,953"},{"v":700000,"d":"$700,000.00"},false,{"v":-45.9208159970233,"d":"-4592.08%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[36,{"v":65602.78,"d":"$65,603"},{"v":700000,"d":"$700,000.00"},false,{"v":-44.75790944367737,"d":"-4475.79%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[37,{"v":66258.81,"d":"$66,259"},{"v":700000,"d":"$700,000.00"},false,{"v":-43.583373851922204,"d":"-4358.34%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[38,{"v":66921.4,"d":"$66,921"},{"v":700000,"d":"$700,000.00"},false,{"v":-42.39709294945638,"d":"-4239.71%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[39,{"v":67590.61,"d":"$67,591"},{"v":700000,"d":"$700,000.00"},false,{"v":-41.19894919818386,"d":"-4119.89%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[40,{"v":68266.52,"d":"$68,267"},{"v":700000,"d":"$700,000.00"},false,{"v":-39.98882397504124,"d":"-3998.88%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[41,{"v":68949.18,"d":"$68,949"},{"v":700000,"d":"$700,000.00"},false,{"v":-38.76659757199842,"d":"-3876.66%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[42,{"v":69638.67,"d":"$69,639"},{"v":700000,"d":"$700,000.00"},false,{"v":-37.53214883440214,"d":"-3753.21%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[43,{"v":70335.06,"d":"$70,335"},{"v":700000,"d":"$700,000.00"},false,{"v":-36.28535570346053,"d":"-3628.54%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[44,{"v":71038.41,"d":"$71,038"},{"v":700000,"d":"$700,000.00"},false,{"v":-35.02609467375848,"d":"-3502.61%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[45,{"v":71748.79,"d":"$71,749"},{"v":700000,"d":"$700,000.00"},false,{"v":-33.75424097408625,"d":"-3375.42%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[46,{"v":72466.28,"d":"$72,466"},{"v":700000,"d":"$700,000.00"},false,{"v":-32.46966874826692,"d":"-3246.97%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[47,{"v":73190.95,"d":"$73,191"},{"v":700000,"d":"$700,000.00"},false,{"v":-31.17225087432882,"d":"-3117.23%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[48,{"v":73922.86,"d":"$73,923"},{"v":700000,"d":"$700,000.00"},false,{"v":-29.85914786545909,"d":"-2985.91%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[49,{"v":74662.08,"d":"$74,662"},{"v":700000,"d":"$700,000.00"},false,{"v":-28.52562507600461,"d":"-2852.56%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[50,{"v":75408.7,"d":"$75,409"},{"v":700000,"d":"$700,000.00"},false,{"v":-27.17876723174354,"d":"-2717.88%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[51,{"v":76162.79,"d":"$76,163"},{"v":700000,"d":"$700,000.00"},false,{"v":-25.81844078171009,"d":"-2581.84%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[52,{"v":76924.42,"d":"$76,924"},{"v":700000,"d":"$700,000.00"},false,{"v":-24.444511081752196,"d":"-2444.45%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[53,{"v":77693.66,"d":"$77,694"},{"v":700000,"d":"$700,000.00"},false,{"v":-23.056842030135407,"d":"-2305.68%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[54,{"v":78470.6,"d":"$78,471"},{"v":700000,"d":"$700,000.00"},false,{"v":-21.655296249740893,"d":"-2165.53%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[55,{"v":79255.31,"d":"$79,255"},{"v":700000,"d":"$700,000.00"},false,{"v":-20.239735088065522,"d":"-2023.97%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[56,{"v":80047.86,"d":"$80,048"},{"v":700000,"d":"$700,000.00"},false,{"v":-18.81001825282606,"d":"-1881.00%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[57,{"v":80848.34,"d":"$80,848"},{"v":700000,"d":"$700,000.00"},false,{"v":-17.366004176355194,"d":"-1736.60%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[58,{"v":81656.82,"d":"$81,657"},{"v":700000,"d":"$700,000.00"},false,{"v":-15.907550015600876,"d":"-1590.76%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[59,{"v":82473.39,"d":"$82,473"},{"v":700000,"d":"$700,000.00"},false,{"v":-14.434511287731409,"d":"-1443.45%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[60,{"v":83298.12,"d":"$83,298"},{"v":700000,"d":"$700,000.00"},false,{"v":-12.94674223453041,"d":"-1294.67%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[61,{"v":84131.1,"d":"$84,131"},{"v":700000,"d":"$700,000.00"},false,{"v":-11.444095458001842,"d":"-1144.41%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[62,{"v":84972.42,"d":"$84,972"},{"v":700000,"d":"$700,000.00"},false,{"v":-9.926422284765064,"d":"-992.64%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[63,{"v":85822.14,"d":"$85,822"},{"v":700000,"d":"$700,000.00"},false,{"v":-8.39357240165974,"d":"-839.36%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[64,{"v":86680.36,"d":"$86,680"},{"v":700000,"d":"$700,000.00"},false,{"v":-7.564645049408414,"d":"-756.46%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[65,{"v":87547.16,"d":"$87,547"},{"v":700000,"d":"$700,000.00"},false,{"v":-7.41694867717124,"d":"-741.69%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[66,{"v":88422.64,"d":"$88,423"},{"v":700000,"d":"$700,000.00"},false,{"v":-7.267775343621034,"d":"-726.78%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[67,{"v":89306.86,"d":"$89,307"},{"v":700000,"d":"$700,000.00"},false,{"v":-7.117110282930784,"d":"-711.71%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[68,{"v":90199.93,"d":"$90,200"},{"v":700000,"d":"$700,000.00"},false,{"v":-6.964384035508353,"d":"-696.44%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[69,{"v":91101.93,"d":"$91,102"},{"v":700000,"d":"$700,000.00"},false,{"v":-6.809728166754056,"d":"-680.97%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[70,{"v":92012.95,"d":"$92,013"},{"v":700000,"d":"$700,000.00"},false,{"v":-6.652732173590766,"d":"-665.27%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[71,{"v":92933.08,"d":"$92,933"},{"v":700000,"d":"$700,000.00"},false,{"v":-6.49179897080498,"d":"-649.18%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[72,{"v":93862.41,"d":"$93,862"},{"v":700000,"d":"$700,000.00"},false,{"v":-6.326297554039948,"d":"-632.63%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[73,{"v":94801.03,"d":"$94,801"},{"v":700000,"d":"$700,000.00"},false,{"v":-6.158197548753643,"d":"-615.82%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[74,{"v":95749.04,"d":"$95,749"},{"v":700000,"d":"$700,000.00"},false,{"v":-5.98841654486155,"d":"-598.84%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[75,{"v":96706.53,"d":"$96,707"},{"v":700000,"d":"$700,000.00"},false,{"v":-5.816937738346723,"d":"-581.69%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[76,{"v":97673.6,"d":"$97,674"},{"v":700000,"d":"$700,000.00"},false,{"v":-5.643744144309402,"d":"-564.37%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[77,{"v":98650.34,"d":"$98,650"},{"v":700000,"d":"$700,000.00"},false,{"v":-5.468818615055238,"d":"-546.88%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[78,{"v":99636.84,"d":"$99,637"},{"v":700000,"d":"$700,000.00"},false,{"v":-5.292143822007039,"d":"-529.21%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[79,{"v":100633.21,"d":"$100,633"},{"v":700000,"d":"$700,000.00"},false,{"v":-5.113702273793047,"d":"-511.37%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[80,{"v":101639.54,"d":"$101,640"},{"v":700000,"d":"$700,000.00"},false,{"v":-4.933476316246923,"d":"-493.35%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[81,{"v":102655.94,"d":"$102,656"},{"v":700000,"d":"$700,000.00"},false,{"v":-4.751069384874454,"d":"-475.11%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[82,{"v":103682.49,"d":"$103,682"},{"v":700000,"d":"$700,000.00"},false,{"v":-4.565585939273868,"d":"-456.56%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[83,{"v":104719.32,"d":"$104,719"},{"v":700000,"d":"$700,000.00"},false,{"v":-4.37824765082268,"d":"-437.82%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[84,{"v":105766.51,"d":"$105,767"},{"v":700000,"d":"$700,000.00"},false,{"v":-4.189035996641162,"d":"-418.90%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[85,{"v":106824.18,"d":"$106,824"},{"v":700000,"d":"$700,000.00"},false,{"v":-3.9979322166107636,"d":"-399.79%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[86,{"v":107892.42,"d":"$107,892"},{"v":700000,"d":"$700,000.00"},false,{"v":-3.804917404619795,"d":"-380.49%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[87,{"v":108971.34,"d":"$108,971"},{"v":700000,"d":"$700,000.00"},false,{"v":-3.609972435566838,"d":"-361.00%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[88,{"v":110061.06,"d":"$110,061"},{"v":700000,"d":"$700,000.00"},false,{"v":-3.4130780201081894,"d":"-341.31%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[89,{"v":111161.67,"d":"$111,162"},{"v":700000,"d":"$700,000.00"},false,{"v":-3.2142146681596033,"d":"-321.42%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[90,{"v":112273.28,"d":"$112,273"},{"v":700000,"d":"$700,000.00"},false,{"v":-3.0133626706470995,"d":"-301.34%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[91,{"v":113396.02,"d":"$113,396"},{"v":700000,"d":"$700,000.00"},false,{"v":-2.8105021542543986,"d":"-281.05%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[92,{"v":114529.98,"d":"$114,530"},{"v":700000,"d":"$700,000.00"},false,{"v":-2.60561304492471,"d":"-260.56%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[93,{"v":115675.28,"d":"$115,675"},{"v":700000,"d":"$700,000.00"},false,{"v":-2.398675031362345,"d":"-239.87%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[94,{"v":116832.03,"d":"$116,832"},{"v":700000,"d":"$700,000.00"},false,{"v":-2.189667638029335,"d":"-218.97%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[95,{"v":118000.35,"d":"$118,000"},{"v":700000,"d":"$700,000.00"},false,{"v":-1.9785701703980196,"d":"-197.86%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[96,{"v":119180.35,"d":"$119,180"},{"v":700000,"d":"$700,000.00"},false,{"v":-1.7653617332001292,"d":"-176.54%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[97,{"v":120372.16,"d":"$120,372"},{"v":700000,"d":"$700,000.00"},false,{"v":-1.5500212121777643,"d":"-155.00%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[98,{"v":121575.88,"d":"$121,576"},{"v":700000,"d":"$700,000.00"},false,{"v":-1.3325272923323515,"d":"-133.25%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[99,{"v":122791.64,"d":"$122,792"},{"v":700000,"d":"$700,000.00"},false,{"v":-1.110859380477811,"d":"-111.09%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[100,{"v":124019.55,"d":"$124,020"},{"v":700000,"d":"$700,000.00"},false,{"v":-0.908900067521792,"d":"-90.89%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[101,{"v":125259.75,"d":"$125,260"},{"v":700000,"d":"$700,000.00"},false,{"v":-0.794255790449272,"d":"-79.43%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[102,{"v":126512.35,"d":"$126,512"},{"v":700000,"d":"$700,000.00"},false,{"v":-0.6784650765813767,"d":"-67.85%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[103,{"v":127777.47,"d":"$127,777"},{"v":700000,"d":"$700,000.00"},false,{"v":-0.5615164513733841,"d":"-56.15%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[104,{"v":129055.25,"d":"$129,055"},{"v":700000,"d":"$700,000.00"},false,{"v":-0.44339833757918923,"d":"-44.34%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[105,{"v":130345.8,"d":"$130,346"},{"v":700000,"d":"$700,000.00"},false,{"v":-0.32303808640575243,"d":"-32.30%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[106,{"v":131649.26,"d":"$131,649"},{"v":700000,"d":"$700,000.00"},false,{"v":-0.2011913718823356,"d":"-20.12%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[107,{"v":132965.75,"d":"$132,966"},{"v":700000,"d":"$700,000.00"},false,{"v":-0.07714772882104,"d":"-7.71%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[108,{"v":134295.41,"d":"$134,295"},{"v":700000,"d":"$700,000.00"},false,{"v":0.048136352574171606,"d":"4.81%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[109,{"v":135638.36,"d":"$135,638"},{"v":700000,"d":"$700,000.00"},false,{"v":0.1746732723090542,"d":"17.47%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[110,{"v":136994.74,"d":"$136,995"},{"v":700000,"d":"$700,000.00"},false,{"v":0.30247556362040084,"d":"30.25%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[111,{"v":138364.69,"d":"$138,365"},{"v":700000,"d":"$700,000.00"},false,{"v":0.36407500714763485,"d":"36.41%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[112,{"v":139748.34,"d":"$139,748"},{"v":700000,"d":"$700,000.00"},false,{"v":0.3692149573606098,"d":"36.92%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[113,{"v":141145.82,"d":"$141,146"},{"v":700000,"d":"$700,000.00"},false,{"v":0.3744063071732652,"d":"37.44%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[114,{"v":142557.28,"d":"$142,557"},{"v":700000,"d":"$700,000.00"},false,{"v":0.3796495706003569,"d":"37.96%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[115,{"v":143982.85,"d":"$143,983"},{"v":700000,"d":"$700,000.00"},false,{"v":0.3849452665341536,"d":"38.49%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[116,{"v":145422.68,"d":"$145,423"},{"v":700000,"d":"$700,000.00"},false,{"v":0.390293919494823,"d":"39.03%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[117,{"v":146876.91,"d":"$146,877"},{"v":700000,"d":"$700,000.00"},false,{"v":0.3956960588800452,"d":"39.57%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low"]
[118,{"v":145408.14,"d":"$145,408"},{"v":700000,"d":"$700,000.00"},true,{"v":0.39023989795553715,"d":"39.02%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-high"]
[119,{"v":145408.14,"d":"$145,408"},{"v":700000,"d":"$700,000.00"},true,{"v":0.39023989795553715,"d":"39.02%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 1","Cycle1-low - Margin1 flag TRUE - Exiting Cycle 1"]
[1,{"v":146135.18,"d":"$146,135"},{"v":700000,"d":"$700,000.00"},true,{"v":0.39294069751643557,"d":"39.29%"},30,{"v":0.059999999999999984,"d":"6.00%"},"Cycle 2","Cycle2-Boost - Condition met. Exiting Cycle 2"]
[1,{"v":146135.18,"d":"$146,135"},{"v":700000,"d":"$700,000.00"},true,{"v":0.39294069751643557,"d":"39.29%"},25,{"v":0.04999999999999998,"d":"5.00%"},"Cycle 3","Cycle3yrs"]
[2,{"v":146135.18,"d":"$146,135"},{"v":700000,"d":"$700,000.00"},true,{"v":0.39294069751643557,"d":"39.29%"},20,{"v":0.04999999999999998,"d":"5.00%"},"Cycle 3","Cycle3yrs"]
[3,{"v":146135.18,"d":"$146,135"},{"v":700000,"d":"$700,000.00"},true,{"v":0.39294069751643557,"d":"39.29%"},15,{"v":0.04999999999999998,"d":"5.00%"},"Cycle 3","Cycle3yrs"]
[4,{"v":146135.18,"d":"$146,135"},{"v":700000,"d":"$700,000.00"},true,{"v":0.39294069751643557,"d":"39.29%"},10,{"v":0.04999999999999998,"d":"5.00%"},"Cycle 3","Cycle3yrs"]
[5,{"v":146135.18,"d":"$146,135"},{"v":700000,"d":"$700,000.00"},true,{"v":0.39294069751643557,"d":"39.29%"},5,{"v":0.04999999999999998,"d":"5.00%"},"Cycle 3","Cycle3yrs"]
[6,{"v":146135.18,"d":"$146,135"},{"v":700000,"d":"$700,000.00"},true,{"v":0.39294069751643557,"d":"39.29%"},5,{"v":0.044999999999999984,"d":"4.50%"},"Cycle 3","Cycle3AI"]
[7,{"v":146135.18,"d":"$146,135"},{"v":700000,"d":"$700,000.00"},true,{"v":0.39294069751643557,"d":"39.29%"},5,{"v":0.03999999999999999,"d":"4.00%"},"Cycle 3","Cycle3AI"]
[8,{"v":146135.18,"d":"$146,135"},{"v":700000,"d":"$700,000.00"},true,{"v":0.39294069751643557,"d":"39.29%"},5,{"v":0.03499999999999999,"d":"3.50%"},"Cycle 3","Cycle3AI"]
[9,{"v":146135.18,"d":"$146,135"},{"v":700000,"d":"$700,000.00"},true,{"v":0.39294069751643557,"d":"39.29%"},5,{"v":0.02999999999999999,"d":"3.00%"},"Cycle 3","Cycle3AI"]
[10,{"v":146135.18,"d":"$146,135"},{"v":700000,"d":"$700,000.00"},true,{"v":0.39294069751643557,"d":"39.29%"},5,{"v":0.024999999999999988,"d":"2.50%"},"Cycle 3","Cycle3AI"]
[11,{"v":146135.18,"d":"$146,135"},{"v":700000,"d":"$700,000.00"},true,{"v":0.39294069751643557,"d":"39.29%"},5,{"v":0.02999999999999999,"d":"3.00%"},"Cycle 3","Cycle3AI - Post process increment"]
[12,{"v":146150,"d":"$146,150"},{"v":700000,"d":"$700,000.00"},true,{"v":0.39299575213176957,"d":"39.30%"},5,{"v":0.02999999999999999,"d":"3.00%"},"Cycle 3","Final Candidate"]

{"sheet":"SA Risk","index":16,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"wksCommandBars","index":17,"n_rows":26,"n_cols":25,"rows_kept":26,"hidden":true}
["Command Bar Name","Control Caption","Control Caption","Control Caption","Position","IsMenubar","Visible","Width","Protection","IsTemporary","IsEnabled","OnAction","Control ID","Control Type","Control Style","Face ID","Begin Group","Before","Tooltip","Shortcut Text","Tag","Parameter","State","ListRange","Lists"]
["Worksheet Menu Bar"]
[null,"&ARI",{"$nulls":11},{"$f":"msoControlPopup","v":10},{"$nulls":3},"Window"]
[null,null,"&Insert Data Table Row",{"$nulls":8},"InsertDataSheetRow",1,{"$f":"msoControlButton","v":1},{"$f":"msoButtonIconAndCaption","v":3},296,{"$nulls":3},"Ctrl+Shift+I"]
[null,null,"&Delete Data Table Row",{"$nulls":8},"DeleteDataSheetRow",1,1,3,293,{"$nulls":3},"Ctrl+Shift+D"]
[null,null,"&Remove Unused Data Rows",{"$nulls":8},"RemoveUnusedDataSheetRows",1,1,3,541,{"$nulls":3},"Ctrl+Shift+R"]
[null,null,"&Sort Data Table",{"$nulls":8},"SortDataSheet",1,1,3,210,true]
[null,null,"Restore Data Table &Format",{"$nulls":8},"ReformatDataInputArea",1,1,3,369]
[null,null,"&Print Analysis…",{"$nulls":8},"PrintReports",1,1,3,4,true]
[null,null,"&Export Summary Report",{"$nulls":8},"ExportSummaryReport",1,1,3,1950,true]
[null,null,"&Update Wizard",{"$nulls":8},"UpdateWizard",1,{"$f":"msoControlButton","v":1},{"$f":"msoButtonIconAndCaption","v":3},1952]
["Stop"]
[]
["ARI Toolbar",{"$nulls":3},{"$f":"msoBarTop","v":1},false,true,null,null,false]
[null,"Prev",{"$nulls":9},"NavigateSheets",1,{"$f":"msoControlButton","v":1},{"$f":"msoButtonIcon","v":1},"picPrev",null,null,"Previous Sheet",null,2]
[null,"Next",{"$nulls":9},"NavigateSheets",1,1,1,"picNext",null,null,"Next Sheet",null,1]
[null,"Insert Data Table Row",{"$nulls":9},"InsertDataSheetRow",1,1,1,296,true,null,"Insert Data Table Row","Ctrl+Shift+I"]
[null,"Delete Data Table Row",{"$nulls":9},"DeleteDataSheetRow",1,1,1,293,null,null,"Delete Data Table Row","Ctrl+Shift+D"]
[null,"Remove Unused Data Rows",{"$nulls":9},"RemoveUnusedDataSheetRows",1,1,1,541,null,null,"Remove Unused Data Rows","Ctrl+Shift+R"]
[null,"Sort Data Table",{"$nulls":9},"SortDataSheet",1,1,1,210,true,null,"Sort Data Table"]
[null,"Restore Data Table Format",{"$nulls":9},"ReformatDataInputArea",1,1,1,369,null,null,"Restore Data Table Format"]
[null,"Print Analysis",{"$nulls":9},"PrintReports",1,1,1,4,true,null,"Print Reports"]
[null,"Export Summary Report",{"$nulls":9},"ExportSummaryReport",1,1,1,1950,true,null,"Export Summary Report"]
[null,"&Update Wizard",{"$nulls":9},"UpdateWizard",1,{"$f":"msoControlButton","v":1},{"$f":"msoButtonIcon","v":1},1952,true,null,"Update Wizard"]
[null,"<< ARI Report Controls",{"$nulls":9},"Instructions",1,1,{"$f":"msoButtonCaption","v":2},null,true,null,"Instructions",null,1]
["Stop"]