{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Read Me first","Life Insurance Calculator","Retirement","Financial Goals (recurring)","Financial Goals (non-recurring)","Report","Analysis-1","Analysis-2","Cash flow summary","Detailed Cash Flow Chart"],"not_rendered":{"charts":4,"images":0,"macros":1,"external_links":0,"defined_names":71,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Read Me first","index":0,"n_rows":14,"n_cols":7,"rows_kept":14,"cut":false,"hidden":false,"merged":[[0,0,0,12],[13,6,13,7],[4,0,4,6],[5,0,5,7],[6,0,6,11],[7,0,7,11],[10,0,10,11],[8,0,8,12]]}
["Financial Planning Template version 2 (Dec. 2014)"]
[]
["This template can be used to create your own financial plan"]
["Features"]
["1. Life insurance calculator with action plan for nominee"]
["2. Retirement planner that allows you take into account rental income and pension"]
["3. Non-recurring financial goal planner (5 goals). Examples are Childrens education, marriage, business goals"]
["4. Recurring financial goal planner (2 goals). These could be goals occuring once a year, twice a year or any other frequency."]
["5. The cash flow summary shows your salary and TOTAL monthly investment required for each year with probability of achieving  financial goals"]
["6.Detailed cash flow chart shows the detailed cash flow analys for each year"]
["7. One page report which summarises all the results"]
[]
["Comments and suggestions welcome",null,null,null,"pattu@iitm.ac.in"]
["Download more financial calculators and analysis tools from:",null,null,null,null,null,"Freefincal.com"]

{"sheet":"Life Insurance Calculator","index":1,"n_rows":48,"n_cols":6,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
["Comprehensive Child Planner"]
["Fill only cells in green"]
["Monthly income your family will need to meet expenses in your absence",0]
["How long would this income be needed ",0]
["If spouse is unemployed but can work choose a comfortable no of years. You could also decrease the monthly income needed a little"]
["If spouse is uneducated this will be for likely lifetime of spouse"]
["If spouse is employed and can manage independently its upto you"]
["Annual Inflation in monthly expenses",0.1,"monthly income will increase annually at this rate (inflation-indexed income)"]
["Return expected when part of the insurance sum is invested to meet expenses",0.09]
["Current life insurance cover",0]
["Assets your family can use to generate some income",0,"Don’t include anything you don’t want them sell"]
["Current liabilities (personal loan, credit card debt) ",0,"If you have separate cover for home loan you don’t need to include that"]
["Provide for your childrens schooling"]
["Annual amount needed for your first childs school education"]
["inflation rate on this amount",0.1]
["Years you will need this amount for (until child enters 12th grade)",0,"So child enters college 1 year later. Enter this carefully as it will influence the college fund goal"]
[]
["Annual amount needed for your second childs school education",0,"Set zero if not relevant"]
["inflation rate on this amount",0]
["Years you will need this amount for (until child enters 12th grade)",0,"So child enters college 1 year later. Enter this carefully as it will influence the college fund goal"]
["Return expected if part of the insurance sum is invested to meet school expenses",0.09]
["Provide for your childrens college education"]
["Amount needed for first child's college expenses (current amt)",0,"Set zero if not relevant"]
["Amount needed for second child's college expenses (current amt)",0,"Set zero if not relevant"]
["inflation rate on this amount (use at least 10%)",0.1]
["Return expected if part of the insurance sum is invested to meet college expenses",0.09]
["Provide for your childrens marriage",null,"insurance will be calculated with and wihout incl. marriage expenses"]
["Amount needed for first child's marriage (current amt)",0,"Set zero if not relevant"]
["No of years  to goal",0]
["Amount needed for second child's marriage (current amt)",0,"Set zero if not relevant"]
["No of years  to goal",0]
["inflation rate on this amount (use at least 10%)",0.1]
["Return expected if part of the insurance sum is invested to meet marriage expenses",0.09]
[]
["Insurance amount breakup (to be seen and understood by nominee and legal heirs)",null,"Action Plan ","Please create a WILL incorporating an action plan like this."]
["(A) Sum required to generate an inflation indexed monthly income",{"$f":"PV((1+B9)/(1+B8)-1,B4,-B3*12,,1)","v":0},"to be invested to provided annual interest at beginning of each year"]
["(B) Sum required to clear your liabilities ",{"$f":"B12","v":0},"to be cleared immediately"]
["(C) Sum required to meet inflation indexed school expenses for children",{"$f":"PV((1+B21)/(1+B15)-1,B16,-B14,,1)+PV((1+B21)/(1+B19)-1,B20,-B18,,1)","v":0},"to be invested to provided annual interest at beginning of each year"]
["(D) Sum to be invested for first childs college education",{"$f":"B23*(1+B25)^(B16+1)/(1+B26)^(B16+1)","v":0},"to be invested in a mix of equity and debt to get a corpus for college fees"]
["(E) Sum to be invested for second childs college education",{"$f":"B24*(1+B25)^(B20+1)/(1+B26)^(B20+1)","v":0},"to be invested in a mix of equity and debt to get a corpus for college fees"]
["(F) Sum to be invested for first childs marriage",{"$f":"B28*(1+B32)^(B29)/(1+B33)^(B29)","v":0},"to be invested in a mix of equity and debt to get a corpus for marriage"]
["(G) Sum to be invested for second child's marriage",{"$f":"B30*(1+B32)^(B31)/(1+B33)^(B31)","v":0},"to be invested in a mix of equity and debt to get a corpus for marriage"]
["(H) Usable assets will be subtracted from sum of above two quantities ",{"$f":"B11","v":0},"to be liquidated immediately"]
[]
["So net insurance required (A+B+C+D+E+F+G -H)",{"$f":"SUM(B36:B42)-B43","v":0},"or",{"$f":"B45/100000","v":0},"lakhs","Choose a close round figure"]
["or net insurance excluding both childrens marriage expenses",{"$f":"SUM(B36:B40)-B43","v":0},"or",{"$f":"B46/100000","v":0},"lakhs"]
["or net insurance excluding 1st childs marriage expenses",{"$f":"SUM(B36:B40)-B43+B42","v":0},"or",{"$f":"B47/100000","v":0},"lakhs"]
["or net insurance excluding 2nd childs marriage expenses",{"$f":"SUM(B36:B40)-B43+B41","v":0},"or",{"$f":"B48/100000","v":0},"lakhs"]

{"sheet":"Retirement","index":2,"n_rows":19,"n_cols":58,"rows_kept":19,"cut":false,"hidden":false,"merged":[[7,8,7,9],[1,6,1,8],[16,0,16,1],[0,0,0,10],[5,0,5,1],[2,3,2,4]]}
["Retirement Planner (Fill only cells in green)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"effective inflation calculation",null,null,null,null,null,{"$f":"B5-age+y","v":2064},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Current year (assume plan is done in Jan 2014)",{"$f":"YEAR(TODAY())","v":2014},null,"Current post-tax Monthly Salary *",100000,null,"Annual increase of monthly salary ",null,null,0.1,null,null,null,null,null,null,null,null,"income",{"$f":"(IF(eryear1=B5-age+y,passiver,0))*(1+IF(eryear1=B5-age+y,incpr,0))^(B5-age)+(IF(eryear2=B5-age+y,passiver1,0))*(1+IF(eryear2=B5-age+y,incpr1,0))^(B5-age)","v":0},null,null,{"$f":"IF(eryear1=B5-age+y,passiver,IF(eryear2=B5-age+y,passiver1,0))*(1+IF(eryear1=B5-age+y,incpr,IF(eryear2=B5-age+y,incpr1,0)))^(rety-y)","v":0},null,{"$f":"rety","v":2039},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10299999999999999,1]
["Age (end of current year)",40,null,"Exclude tax and misc. deductions but include EPF contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"expense",{"$f":"'Detailed Cash Flow Chart'!AY1","v":2416619.4024641374},null,null,null,null,{"$f":"Y1-Y2","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20599999999999999]
["Year of retirement",2039,null,"Other sources of income like rent, business",null,null,"Start year","End Year",{"$f":"CONCATENATE(\"Ensure end dates are on or before \",rety)","v":"Ensure end dates are on or before 2039"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T2>T3,0,T3-T2)","v":2416619.4024641374},{"$f":"T4/(1+inf)^Y3","v":280250.12146310392},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.309]
["Life expectancy *",90,null,"1st source of income before retirement (current value)",null,null,2013,2020,"annual increase",0.12]
["*  life expectancy of younger spouse if married",null,null,"2nd source of income before retirement (current value)",null,null,2013,2020,"annual increase",0.05]
["Current monthly expenses",30000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"eryear1-B5-age+y","v":3948}]
["Other Annual expenses",30000,null,"Other sources of income like rent, business, govt pension etc.",null,null,"Start year","End Year",{"$f":"CONCATENATE(\"Ensure start dates are after \",rety)","v":"Ensure start dates are after 2039"},null,null,null,null,null,null,null,null,null,{"$f":"IF(eryear1=B5-age+y,passiver,IF(eryear2=B5-age+y,passiver1,0))","v":0},null,null,null,{"$f":"eryear1-B5-age+y","v":3948}]
["Expected inflation upto retirement",0.09,null,"1st sources of income after retirement (current value)",null,null,2021,{"$f":"B5-age+y","v":2064},"annual increase"]
["Expected inflation after retirement",0.09,null,"2nd source of income after retirement (current value)",null,null,2021,{"$f":"B5-age+y","v":2064},"annual increase",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(eryear1=B5-age+y,incpr,0)+IF(eryear2=B5-age+y,incpr1,0)","v":0},null,null,{"$f":"(IF(eryear1=B5-age+y,passiver,0))","v":0}]
["Anticipated post-retirement rate of interest (post-tax)",7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+IF(eryear1=B5-age+y,incpr,0))^(B5-age)","v":1}]
["Net rate of interest (pre-retirement)  (post-tax)#",0.09,null,"Home loan EMI amount (if any). (get of other emis first!)",55000,null,2013,2030,"enter current as start year if loan is ongoing"]
["Amount invested so far (end of current year)",5000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(eryear2=B5-age+y,passiver1,0)","v":0}]
["rate of interest for this amount (post-tax)",0.09,null,"No of years you expect to work",{"$f":"B4-y-1","v":24},null,"Post-tax monthly pension in 1st year of retirement",null,null,{"$f":"(E17)*(1+preinf)^(wy+1)","v":280250.1214631038}]
["Annual increase in monthly investment ",0.1,null,"Estimated years in retirement",{"$f":"B5-age-wy","v":26},null,{"$f":"CONCATENATE(\"Corpus required for funding retirement for \",k,\" years\")","v":"Corpus required for funding retirement for 26 years"},null,null,{"$f":"PV((1+retroi)/(1+inf)-1,k,-U4*12,,1)","v":111279551.80723748},null,{"$f":"IF(corptax=0,\"congratulations! You do not need a pension since your income from other sources is enough to cover your expenses\",\"\")","v":""}]
["# I will use about 8-9% for a 60:40 equity:debt portfolio. ",null,null,"When you retire amt invested so far will grow to ",{"$f":"B13*(1+B14)^(wy)","v":39555415.873409137},null,"Initial monthly investment required =",null,null,{"$f":"IF(IF(B15=B12,(J15-E16)/(12*wy*(1+B12)^wy),(J15-E16)*(B12-B15)/(12*(1+B12)*((1+B12)^(wy)-(1+B15)^(wy))))<0,\"none\",IF(B15=B12,(J15-E16)/(12*wy*(1+B12)^wy),(J15-E16)*(B12-B15)/(12*(1+B12)*((1+B12)^(wy)-(1+B15)^(wy)))))","v":28285.136781260866},null,{"$f":"IF(corptax=0,\"please ignore the retirement coprus graph below. It is not relevant to you\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"B5-age+y","v":2064}]
["Contact me if you need some help in this regard.",null,null,"Current expenses per month (annual/12)  ",{"$f":"(B7+(B8/12))","v":32500},null,"Excess amount available for other needs",null,null,{"$f":"IF(E16-corptax<0,\"none\",E16-corptax)","v":"none"}]
[]
[null,null,null,null,null,null,"Investments are assumed to start from next year"]

{"sheet":"Financial Goals (recurring)","index":3,"n_rows":34,"n_cols":22,"rows_kept":34,"cut":false,"hidden":false,"merged":[[0,4,0,7],[0,13,0,16],[1,9,1,10],[1,15,2,15],[3,1,4,1],[1,0,1,1],[3,10,4,10],[0,0,0,1],[1,6,2,6],[0,9,0,10]]}
["Recurring Goal 1 (enter name below)",null,null,null,"Recurring Goal 1",null,null,null,null,"Recurring Goal 2 (enter name below)",null,null,null,"Recurring Goal 2",null,null,null,null,null,null,null,2]
["Vacation",null,null,"year when","Year when","Redemption ","future value","Monthy investment required",null,"Medical test",null,null,"year when","Year when","Redemption ","future value","Monthy investment required",null,null,null,null,3]
["Priority @",6,null,"invest. Starts","sum required","number",null,{"$f":"CONCATENATE(B6,\" year(s) before redemption\")","v":"2 year(s) before redemption"},null,"Priority",7,null,"invest. Starts","sum required","number",null,{"$f":"CONCATENATE(K6,\" year(s) before redemption\")","v":"2 year(s) before redemption"},null,null,null,null,4]
[{"$f":"CONCATENATE(\"How many years from \",Retirement!B2,\" will the recurring\")","v":"How many years from 2014 will the recurring"},1,null,{"$f":"IF(F4=\"\",\"\",Retirement!$B$2+($B$4))","v":2015},{"$f":"IF(F4=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F4))","v":2017},1,{"$f":"IF(F4=\"\",\"\",$B$8*(1+infgr)^($B$4+$B$6*F4))","v":0},{"$f":"IF(F4=\"\",\"\",IF(typegr1=1,(G4)*($B$10-$B$11+0.00001%)/((12*((1+$B$10)^($B$6)-(1+$B$11-0.00001%)^($B$6)))*(1+$B$10)),\n(G4)*($B$10-$B$11+0.00001%)/((12*((1+$B$10)^($B$6)-(1+$B$11-0.00001%)^($B$6))))))","v":0},null,"How many years from now will the recurring",3,null,{"$f":"IF(O4=\"\",\"\",Retirement!$B$2+($K$4))","v":2017},{"$f":"IF(O4=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O4))","v":2019},1,{"$f":"IF(O4=\"\",\"\",$K$8*(1+$K$9)^($K$4+$K$6*O4))","v":0},{"$f":"IF(O4=\"\",\"\",IF($K$12=1,(P4)*($K$10-$K$11+0.00001%)/((12*((1+$K$10)^($K$6)-(1+$K$11-0.00001%)^($K$6)))*(1+$K$10)),\n(P4)*($K$10-$K$11+0.00001%)/((12*((1+$K$10)^($K$6)-(1+$K$11-0.00001%)^($K$6))))))","v":0},null,null,null,null,5]
["goal start",null,null,{"$f":"IF(F5=\"\",\"\",D4+$B$6)","v":2017},{"$f":"IF(F5=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F5))","v":2019},{"$f":"IF(F4<ROUND($B$7/$B$6,0),F4+1,\"\")","v":2},0,0,null,"goal start",null,null,{"$f":"IF(O5=\"\",\"\",M4+$K$6)","v":2019},{"$f":"IF(O5=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O5))","v":2021},{"$f":"IF(O4<ROUND($K$7/$K$6,0),O4+1,\"\")","v":2},0,0,null,null,null,null,6]
["Frequency of the recurring goal (years)",2,null,2019,{"$f":"IF(F6=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F6))","v":2021},3,0,0,null,"Frequency of the recurring goal (years)",2,null,2021,{"$f":"IF(O6=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O6))","v":2023},3,0,0,null,null,null,null,7]
["How long do you need to plan for this goal (y)",30,null,2021,{"$f":"IF(F7=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F7))","v":2023},4,0,0,null,"How long do you need to plan for this goal",26,null,2023,{"$f":"IF(O7=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O7))","v":2025},4,0,0]
["Present cost",null,null,2023,{"$f":"IF(F8=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F8))","v":2025},5,0,0,null,"Present cost",null,null,2025,{"$f":"IF(O8=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O8))","v":2027},5,0,0]
["inflation",0.1,null,2025,{"$f":"IF(F9=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F9))","v":2027},6,0,0,null,"inflation",0.1,null,2027,{"$f":"IF(O9=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O9))","v":2029},6,0,0]
["Net rate of return (post-tax)",0.1,null,2027,{"$f":"IF(F10=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F10))","v":2029},7,0,0,null,"Net rate of return (post-tax)",0.1,null,2029,{"$f":"IF(O10=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O10))","v":2031},7,0,0]
["Annual inc. in monthly invest. %",0.1,null,2029,{"$f":"IF(F11=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F11))","v":2031},8,0,0,null,"Annual inc. in monthly invest. %",0.1,null,2031,{"$f":"IF(O11=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O11))","v":2033},8,0,0]
["When investment are made (see note 1)",1,null,2031,{"$f":"IF(F12=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F12))","v":2033},9,0,0,null,"When investment are made (see note 1)",1,null,2033,{"$f":"IF(O12=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O12))","v":2035},9,0,0]
[null,null,null,2033,{"$f":"IF(F13=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F13))","v":2035},10,0,0,null,null,null,null,2035,{"$f":"IF(O13=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O13))","v":2037},10,0,0]
[null,null,null,2035,{"$f":"IF(F14=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F14))","v":2037},11,0,0,null,null,null,null,2037,{"$f":"IF(O14=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O14))","v":2039},11,0,0]
[null,null,null,2037,{"$f":"IF(F15=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F15))","v":2039},12,0,0,null,null,null,null,2039,{"$f":"IF(O15=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O15))","v":2041},12,0,0]
[null,null,null,2039,{"$f":"IF(F16=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F16))","v":2041},13,0,0,null,null,null,null,2041,{"$f":"IF(O16=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O16))","v":2043},13,0,0]
[null,null,null,2041,{"$f":"IF(F17=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F17))","v":2043},14,0,0,null,null,null,null,"",{"$f":"IF(O17=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O17))","v":""},"","",""]
[null,null,null,2043,{"$f":"IF(F18=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F18))","v":2045},15,0,0,null,null,null,null,"",{"$f":"IF(O18=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O18))","v":""},"","",""]
[null,null,null,"",{"$f":"IF(F19=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F19))","v":""},"","","",null,null,null,null,"",{"$f":"IF(O19=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O19))","v":""},"","",""]
[null,null,null,"",{"$f":"IF(F20=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F20))","v":""},"","","",null,null,null,null,"",{"$f":"IF(O20=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O20))","v":""},"","",""]
[null,null,null,"",{"$f":"IF(F21=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F21))","v":""},"","","",null,null,null,null,"",{"$f":"IF(O21=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O21))","v":""},"","",""]
[null,null,null,"",{"$f":"IF(F22=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F22))","v":""},"","","",null,null,null,null,"",{"$f":"IF(O22=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O22))","v":""},"","",""]
[null,null,null,"",{"$f":"IF(F23=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F23))","v":""},"","","",null,null,null,null,"",{"$f":"IF(O23=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O23))","v":""},"","",""]
[null,null,null,"",{"$f":"IF(F24=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F24))","v":""},"","","",null,null,null,null,"",{"$f":"IF(O24=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O24))","v":""},"","",""]
[null,null,null,"",{"$f":"IF(F25=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F25))","v":""},"","","",null,null,null,null,"",{"$f":"IF(O25=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O25))","v":""},"","",""]
[null,null,null,"",{"$f":"IF(F26=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F26))","v":""},"","","",null,null,null,null,"",{"$f":"IF(O26=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O26))","v":""},"","",""]
[null,null,null,"",{"$f":"IF(F27=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F27))","v":""},"","","",null,null,null,null,"",{"$f":"IF(O27=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O27))","v":""},"","",""]
[null,null,null,"",{"$f":"IF(F28=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F28))","v":""},"","","",null,null,null,null,"",{"$f":"IF(O28=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O28))","v":""},"","",""]
[null,null,null,"",{"$f":"IF(F29=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F29))","v":""},"","","",null,null,null,null,"",{"$f":"IF(O29=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O29))","v":""},"","",""]
[null,null,null,"",{"$f":"IF(F30=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F30))","v":""},"","","",null,null,null,null,"",{"$f":"IF(O30=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O30))","v":""},"","",""]
[null,null,null,"",{"$f":"IF(F31=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F31))","v":""},"","","",null,null,null,null,"",{"$f":"IF(O31=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O31))","v":""},"","",""]
[null,null,null,"",{"$f":"IF(F32=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F32))","v":""},"","","",null,null,null,null,"",{"$f":"IF(O32=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O32))","v":""},"","",""]
[null,null,null,"",{"$f":"IF(F33=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F33))","v":""},"","","",null,null,null,null,"",{"$f":"IF(O33=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O33))","v":""},"","",""]
[null,null,null,"",{"$f":"IF(F34=\"\",\"\",Retirement!$B$2+($B$4+$B$6*F34))","v":""},"",null,"",null,null,null,null,"",{"$f":"IF(O34=\"\",\"\",Retirement!$B$2+($K$4+$K$6*O34))","v":""},"","",""]

{"sheet":"Financial Goals (non-recurring)","index":4,"n_rows":20,"n_cols":17,"rows_kept":20,"cut":false,"hidden":false,"merged":[[0,0,0,9],[1,1,1,9],[1,0,3,0],[2,1,2,9]]}
["Non-recurring goals (Fill only cells in green)",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,2]
["Priority (retirement is always no 1)","More than one goal can have the same priority.  From left to right, arrange goals in terms of ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"decreasing . That is 3 is less important than 2 but more important than 4.",null,null,null,null,null,null,null,null,null,null,1,null,null,null,4]
[null,3,null,3,null,2,null,4,null,5,null,null,null,null,null,null,5]
["Goal Name","Abhay's Education",null,"XYZ education",null,"Abhay's Marriage",null,"XYZ marriage",null,"Goal 5",null,null,null,null,null,null,6]
["Date when money is required","2027-03-01",null,"2029-03-01",null,"2032-01-01",null,"2019-03-01",null,"2029-05-01",null,null,null,null,null,null,7]
["Date when you will start investments","2014-03-01",null,"2014-06-01",null,"2013-12-01",null,"2015-03-01",null,"2019-07-01"]
["Years available for investment (rounded off)",{"$f":"INT((B6-B7)/365)","v":13},1,{"$f":"INT((D6-D7)/365)","v":14},null,{"$f":"INT((F6-F7)/365)","v":18},null,{"$f":"INT((H6-H7)/365)","v":4},null,{"$f":"INT((J6-J7)/365)","v":9}]
["Present cost (as on date)",2500000,null,2500000,null,1500000,null,1500000,null,0]
["inflation",0.1,null,0.1,null,0.12,null,0.1,null,0.1]
["Net rate of return (post-tax)",0.1,null,0.1,null,0.12,null,0.1,null,0.1]
["Amt invested so far",0,null,0,null,0,null,0,null,0]
["RoI of current invest.",0,null,0,null,0,null,0,null,0]
["Annual inc. in monthly invest. %",0.1,null,0.1,null,0,null,0,null,0]
["When investment are made **",1,null,0,null,0,null,1,null,0]
["Future Cost",{"$f":"B9*(1+B10)^((B6-TODAY())/365)","v":8034744.124216984},null,{"$f":"D9*(1+D10)^((D6-TODAY())/365)","v":9724579.3777219281},null,{"$f":"F9*(1+F10)^((F6-TODAY())/365)","v":10405129.580427159},null,{"$f":"H9*(1+H10)^((H6-TODAY())/365)","v":2247786.2517529363},null,{"$f":"J9*(1+J10)^((J6-TODAY())/365)","v":0}]
["Future value of curr. Inv.",{"$f":"B12*(1+B13)^((B6-TODAY())/365)","v":0},null,{"$f":"D12*(1+D13)^((D6-TODAY())/365)","v":0},null,{"$f":"F12*(1+F13)^((F6-TODAY())/365)","v":0},null,{"$f":"H12*(1+H13)^((H6-TODAY())/365)","v":0},null,{"$f":"J12*(1+J13)^((J6-TODAY())/365)","v":0}]
["initial mon. invest. reqd. when investments start",{"$f":"IF(B15=1,(B16-B17)*(B11-B14+0.00001%)/((12*((1+B11)^(B8)-(1+B14-0.00001%)^(B8)))*(1+B11)),\n(B16-B17)*(B11-B14+0.00001%)/((12*((1+B11)^(B8)-(1+B14-0.00001%)^(B8)))))","v":14919.105386324671},null,{"$f":"IF(D15=1,(D16-D17)*(D11-D14+0.00001%)/((12*((1+D11)^(D8)-(1+D14-0.00001%)^(D8)))*(1+D11)),\n(D16-D17)*(D11-D14+0.00001%)/((12*((1+D11)^(D8)-(1+D14-0.00001%)^(D8)))))","v":16767.059018537224},null,{"$f":"IF(F15=1,(F16-F17)*(F11-F14+0.00001%)/((12*((1+F11)^(F8)-(1+F14-0.00001%)^(F8)))*(1+F11)),\n(F16-F17)*(F11-F14+0.00001%)/((12*((1+F11)^(F8)-(1+F14-0.00001%)^(F8)))))","v":15553.346266003022},null,{"$f":"IF(H15=1,(H16-H17)*(H11-H14+0.00001%)/((12*((1+H11)^(H8)-(1+H14-0.00001%)^(H8)))*(1+H11)),\n(H16-H17)*(H11-H14+0.00001%)/((12*((1+H11)^(H8)-(1+H14-0.00001%)^(H8)))))","v":36691.846751450663},null,{"$f":"IF(J15=1,(J16-J17)*(J11-J14+0.00001%)/((12*((1+J11)^(J8)-(1+J14-0.00001%)^(J8)))*(1+J11)),\n(J16-J17)*(J11-J14+0.00001%)/((12*((1+J11)^(J8)-(1+J14-0.00001%)^(J8)))))","v":0}]
[]
["** note 1: Choose '0' if SIP occurs at month beginning and '1' if SIP occurs at month end**"]

{"sheet":"Report","index":5,"n_rows":31,"n_cols":25,"rows_kept":31,"cut":false,"hidden":false,"merged":[[5,1,5,11],[12,10,12,11],[10,9,11,9],[10,4,11,4],[0,0,0,11],[2,1,2,4],[4,0,5,0],[7,0,8,0],[10,0,14,0],[10,10,10,11],[14,1,14,11],[10,5,11,5],[2,6,2,8],[10,3,11,3],[11,10,11,11],[15,0,20,0],[21,0,24,0],[24,1,24,11],[21,1,21,11],[10,2,11,2],[10,8,12,8],[15,1,15,11]]}
["Summary of the financial plan"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2014-12-03"}]
["I","Recommended minimum emergency fund value",null,null,null,{"$f":"Retirement!E17*6","v":195000},"Maximum emergency fund value",null,null,{"$f":"Retirement!E17*12","v":390000}]
[]
["II","Recommended pure term life insurance value based on all the inputs provided",null,null,null,null,{"$f":"ROUND('Life Insurance Calculator'!D45,0)","v":0},"Lakhs"]
[null,"See Life Insurance Calculator sheet for other details & action plan to be followed by nominee. Please create a will incorporating this action plan "]
[]
["III","Recommendations: buy individual health insurance policy for all your dependents for the maximum amount you can afford and"]
[null,"increase the sum insured each year.",null,null,"Minimum individual health cover for your family should not be less than",null,null,null,null,null,{"$f":"CONCATENATE(\"Rs. \",J3/100000,\" Lakhs\")","v":"Rs. 3.9 Lakhs"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cash flow summary'!O5","v":"Retirement"},{"$f":"'Cash flow summary'!P5","v":2015},{"$f":"'Cash flow summary'!Q5","v":2038},{"$f":"'Cash flow summary'!R5","v":1},{"$f":"'Cash flow summary'!S5","v":1},{"$f":"'Cash flow summary'!T5","v":0.92}]
["IV","Financial Goals","Present","Invest.","Invest.","Corpus","initial mon.","Annual","Priority","%","Feasibility of achievement",null,null,null,null,null,null,null,null,{"$f":"'Cash flow summary'!O6","v":"Abhay's Education"},{"$f":"'Cash flow summary'!P6","v":2014},{"$f":"'Cash flow summary'!Q6","v":2027},{"$f":"'Cash flow summary'!R6","v":3},{"$f":"'Cash flow summary'!S6","v":"1+2+3"},{"$f":"'Cash flow summary'!T6","v":0.48}]
[null,"that are part of the ",null,null,null,null,"invest. ","increase in",null,null,"for goal combo ",null,null,null,null,null,null,null,null,{"$f":"'Cash flow summary'!O7","v":"XYZ education"},{"$f":"'Cash flow summary'!P7","v":2014},{"$f":"'Cash flow summary'!Q7","v":2029},{"$f":"'Cash flow summary'!R7","v":3},{"$f":"'Cash flow summary'!S7","v":"1+2+3"},{"$f":"'Cash flow summary'!T7","v":0.48}]
[null,"cash flow chart","Cost","begins","ends","required","reqd.","mon. invest.",null,"Complete","(in terms of priority)",null,null,null,null,null,null,null,null,{"$f":"'Cash flow summary'!O8","v":"Abhay's Marriage"},{"$f":"'Cash flow summary'!P8","v":2013},{"$f":"'Cash flow summary'!Q8","v":2032},{"$f":"'Cash flow summary'!R8","v":2},{"$f":"'Cash flow summary'!S8","v":"1+2"},{"$f":"'Cash flow summary'!T8","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(Retirement!J16=\"none\",\"\",IF(Retirement!J16=0,\"\",\"Retirement\"))","v":"Retirement"},"NA",{"$f":"YEAR(TODAY())+1","v":2015},{"$f":"Retirement!B4-1","v":2038},{"$f":"corptax","v":111279551.80723748},{"$f":"Retirement!J16","v":28285.136781260866},{"$f":"gd","v":0.1},1,{"$f":"IF(ISERROR(Retirement!B13/corptax),\"NA\",Retirement!B13/corptax)","v":4.493188477844684E-2},"1 alone",{"$f":"'Cash flow summary'!T5","v":0.92},null,null,null,null,null,null,null,{"$f":"'Cash flow summary'!O9","v":"XYZ marriage"},{"$f":"'Cash flow summary'!P9","v":2015},{"$f":"'Cash flow summary'!Q9","v":2019},{"$f":"'Cash flow summary'!R9","v":4},{"$f":"'Cash flow summary'!S9","v":"1+2+3+4"},{"$f":"'Cash flow summary'!T9","v":0.48}]
[null,"If the feasibility of retirement is not 100%, the rest of the goals don't matter much!",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cash flow summary'!O10","v":""},{"$f":"'Cash flow summary'!P10","v":""},{"$f":"'Cash flow summary'!Q10","v":""},{"$f":"'Cash flow summary'!R10","v":""},{"$f":"'Cash flow summary'!S10","v":"see note 2 below"},{"$f":"'Cash flow summary'!T10","v":""}]
["V","Non-recurring goals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cash flow summary'!O11","v":""},{"$f":"'Cash flow summary'!P11","v":""},{"$f":"'Cash flow summary'!Q11","v":""},{"$f":"'Cash flow summary'!R11","v":""},{"$f":"'Cash flow summary'!S11","v":"see note 2 below"},{"$f":"'Cash flow summary'!T11","v":""}]
[null,{"$f":"IF('Financial Goals (non-recurring)'!B9=0,\"\",'Financial Goals (non-recurring)'!B5)","v":"Abhay's Education"},{"$f":"IF(B17=\"\",\"\",'Financial Goals (non-recurring)'!B9)","v":2500000},{"$f":"IF(B17=\"\",\"\",YEAR('Financial Goals (non-recurring)'!B7))","v":2014},{"$f":"IF(B17=\"\",\"\",YEAR('Financial Goals (non-recurring)'!B6))","v":2027},{"$f":"IF(B17=\"\",\"\",gcorpus)","v":8034744.124216984},{"$f":"IF(B17=\"\",\"\",'Financial Goals (non-recurring)'!B18)","v":14919.105386324671},{"$f":"IF(B17=\"\",\"\",incg)","v":0.1},{"$f":"IF(B17=\"\",\"\",'Financial Goals (non-recurring)'!B4)","v":3},{"$f":"IF(B17=\"\",\"\",'Financial Goals (non-recurring)'!B12/'Financial Goals (non-recurring)'!B16)","v":0},{"$f":"IF(B17=\"\",\"\",INDEX($T$10:$Y$17,MATCH(B17,$T$10:$T$17,0),5))","v":"1+2+3"},{"$f":"IF(B17=\"\",\"\",INDEX($T$10:$Y$17,MATCH(B17,$T$10:$T$17,0),6))","v":0.48},null,null,null,null,null,null,null,{"$f":"'Cash flow summary'!O12","v":""},{"$f":"'Cash flow summary'!P12","v":""},{"$f":"'Cash flow summary'!Q12","v":""},{"$f":"'Cash flow summary'!R12","v":""},{"$f":"'Cash flow summary'!S12","v":"see note 2 below"},{"$f":"'Cash flow summary'!T12","v":""}]
[null,{"$f":"IF('Financial Goals (non-recurring)'!D9=0,\"\",'Financial Goals (non-recurring)'!D5)","v":"XYZ education"},{"$f":"IF(B18=\"\",\"\",'Financial Goals (non-recurring)'!D9)","v":2500000},{"$f":"IF(B18=\"\",\"\",YEAR('Financial Goals (non-recurring)'!D7))","v":2014},{"$f":"IF(B18=\"\",\"\",YEAR('Financial Goals (non-recurring)'!D6))","v":2029},{"$f":"IF(B18=\"\",\"\",'Financial Goals (non-recurring)'!D16)","v":9724579.3777219281},{"$f":"IF(B18=\"\",\"\",'Financial Goals (non-recurring)'!D18)","v":16767.059018537224},{"$f":"IF(B18=\"\",\"\",'Financial Goals (non-recurring)'!D14)","v":0.1},{"$f":"IF(B18=\"\",\"\",'Financial Goals (non-recurring)'!D4)","v":3},{"$f":"IF(B18=\"\",\"\",'Financial Goals (non-recurring)'!D12/'Financial Goals (non-recurring)'!D16)","v":0},{"$f":"IF(B18=\"\",\"\",INDEX($T$10:$Y$17,MATCH(B18,$T$10:$T$17,0),5))","v":"1+2+3"},{"$f":"IF(B18=\"\",\"\",INDEX($T$10:$Y$17,MATCH(B18,$T$10:$T$17,0),6))","v":0.48}]
[null,{"$f":"IF('Financial Goals (non-recurring)'!F9=0,\"\",'Financial Goals (non-recurring)'!F5)","v":"Abhay's Marriage"},{"$f":"IF(B19=\"\",\"\",'Financial Goals (non-recurring)'!F9)","v":1500000},{"$f":"IF(B19=\"\",\"\",YEAR('Financial Goals (non-recurring)'!F7))","v":2013},{"$f":"IF(B19=\"\",\"\",YEAR('Financial Goals (non-recurring)'!F6))","v":2032},{"$f":"IF(B19=\"\",\"\",'Financial Goals (non-recurring)'!F16)","v":10405129.580427159},{"$f":"IF(B19=\"\",\"\",'Financial Goals (non-recurring)'!F18)","v":15553.346266003022},{"$f":"IF(B19=\"\",\"\",'Financial Goals (non-recurring)'!F14)","v":0},{"$f":"IF(B19=\"\",\"\",'Financial Goals (non-recurring)'!F4)","v":2},{"$f":"IF(B19=\"\",\"\",'Financial Goals (non-recurring)'!F12/'Financial Goals (non-recurring)'!F16)","v":0},{"$f":"IF(B19=\"\",\"\",INDEX($T$10:$Y$17,MATCH(B19,$T$10:$T$17,0),5))","v":"1+2"},{"$f":"IF(B19=\"\",\"\",INDEX($T$10:$Y$17,MATCH(B19,$T$10:$T$17,0),6))","v":{"$error":"#N/A"}}]
[null,{"$f":"IF('Financial Goals (non-recurring)'!H9=0,\"\",'Financial Goals (non-recurring)'!H5)","v":"XYZ marriage"},{"$f":"IF(B20=\"\",\"\",'Financial Goals (non-recurring)'!H9)","v":1500000},{"$f":"IF(B20=\"\",\"\",YEAR('Financial Goals (non-recurring)'!H7))","v":2015},{"$f":"IF(B20=\"\",\"\",YEAR('Financial Goals (non-recurring)'!H6))","v":2019},{"$f":"IF(B20=\"\",\"\",'Financial Goals (non-recurring)'!H16)","v":2247786.2517529363},{"$f":"IF(B20=\"\",\"\",'Financial Goals (non-recurring)'!H18)","v":36691.846751450663},{"$f":"IF(B20=\"\",\"\",'Financial Goals (non-recurring)'!H14)","v":0},{"$f":"IF(B20=\"\",\"\",'Financial Goals (non-recurring)'!H4)","v":4},{"$f":"IF(B20=\"\",\"\",'Financial Goals (non-recurring)'!H12/'Financial Goals (non-recurring)'!H16)","v":0},{"$f":"IF(B20=\"\",\"\",INDEX($T$10:$Y$17,MATCH(B20,$T$10:$T$17,0),5))","v":"1+2+3+4"},{"$f":"IF(B20=\"\",\"\",INDEX($T$10:$Y$17,MATCH(B20,$T$10:$T$17,0),6))","v":0.48}]
[null,{"$f":"IF('Financial Goals (non-recurring)'!J9=0,\"\",'Financial Goals (non-recurring)'!J5)","v":""},{"$f":"IF(B21=\"\",\"\",'Financial Goals (non-recurring)'!J9)","v":""},{"$f":"IF(B21=\"\",\"\",YEAR('Financial Goals (non-recurring)'!J7))","v":""},{"$f":"IF(B21=\"\",\"\",YEAR('Financial Goals (non-recurring)'!J6))","v":""},{"$f":"IF(B21=\"\",\"\",'Financial Goals (non-recurring)'!J16)","v":""},{"$f":"IF(B21=\"\",\"\",'Financial Goals (non-recurring)'!J18)","v":""},{"$f":"IF(B21=\"\",\"\",'Financial Goals (non-recurring)'!J14)","v":""},{"$f":"IF(B21=\"\",\"\",'Financial Goals (non-recurring)'!J4)","v":""},{"$f":"IF(B21=\"\",\"\",'Financial Goals (non-recurring)'!J12/'Financial Goals (non-recurring)'!J16)","v":""},{"$f":"IF(B21=\"\",\"\",INDEX($T$10:$Y$17,MATCH(B21,$T$10:$T$17,0),5))","v":""},{"$f":"IF(B21=\"\",\"\",INDEX($T$10:$Y$17,MATCH(B21,$T$10:$T$17,0),6))","v":""}]
["VI","Recurring goals"]
[null,{"$f":"IF('Financial Goals (recurring)'!B8=0,\"\",'Financial Goals (recurring)'!A2)","v":""},{"$f":"IF(B23=\"\",\"\",'Financial Goals (recurring)'!B8)","v":""},{"$f":"IF(B23=\"\",\"\",'Financial Goals (recurring)'!D4)","v":""},{"$f":"IF(B23=\"\",\"\",MAX('Financial Goals (recurring)'!E4:E34))","v":""},{"$f":"IF(B23=\"\",\"\",\"NA\")","v":""},{"$f":"IF(B23=\"\",\"\",\"NA\")","v":""},{"$f":"IF(B23=\"\",\"\",'Financial Goals (recurring)'!B11)","v":""},{"$f":"IF(B23=\"\",\"\",'Financial Goals (recurring)'!B3)","v":""},{"$f":"IF(B23=\"\",\"\",\"NA\")","v":""},{"$f":"IF(B23=\"\",\"\",INDEX($T$10:$Y$17,MATCH(B23,$T$10:$T$17,0),5))","v":""},{"$f":"IF(B23=\"\",\"\",INDEX($T$10:$Y$17,MATCH(B23,$T$10:$T$17,0),6))","v":""}]
[null,{"$f":"IF('Financial Goals (recurring)'!K8=0,\"\",'Financial Goals (recurring)'!J2)","v":""},{"$f":"IF(B24=\"\",\"\",'Financial Goals (recurring)'!K8)","v":""},{"$f":"IF(B24=\"\",\"\",'Financial Goals (recurring)'!M4)","v":""},{"$f":"IF(B24=\"\",\"\",MAX('Financial Goals (recurring)'!N4:N34))","v":""},{"$f":"IF(B24=\"\",\"\",\"NA\")","v":""},{"$f":"IF(B24=\"\",\"\",\"NA\")","v":""},{"$f":"IF(B24=\"\",\"\",'Financial Goals (recurring)'!K11)","v":""},{"$f":"IF(B24=\"\",\"\",'Financial Goals (recurring)'!K3)","v":""},{"$f":"IF(B24=\"\",\"\",\"NA\")","v":""},{"$f":"IF(B24=\"\",\"\",INDEX($T$10:$Y$17,MATCH(B24,$T$10:$T$17,0),5))","v":""},{"$f":"IF(B24=\"\",\"\",INDEX($T$10:$Y$17,MATCH(B24,$T$10:$T$17,0),6))","v":""}]
[null,"Note 2:  This investment occurs in retirement. Therefore you will have to inspect the chart in 'Cash flow summary' to assess feasibility."]
["Probability associated with goal feasibility is an approximate number arrived by counting the number of years, there is enough cash"]
["to fund the goals in the indicated combination. If the feasibiity of two goals of different priority is less than 100% you will need to"]
["makes changes to the assumptions associated with either goal."]
[]
["Comments and suggestions welcome",null,null,null,"pattu@iitm.ac.in"]
["Download more financial calculators and analysis tools from:",null,null,null,null,null,"Freefincal.com"]

{"sheet":"Analysis-1","index":6,"n_rows":55,"n_cols":22,"rows_kept":55,"cut":false,"hidden":false,"merged":[[2,4,3,4]]}
["Choose Year",2014,null,"Year","Age","Monthly Expenses","EMI","Amount available for investment","Excess","Amount needed for investment","Net Salary +EPF","Additional income",null,null,null,null,null,null,null,null,null,{"$f":"YEAR(TODAY())","v":2014}]
[null,null,null,{"$f":"INDEX('Cash flow summary'!$A$4:$M$160,MATCH('Analysis-1'!$B$1,'Cash flow summary'!$A$4:$A$160,0),1)","v":2014},{"$f":"INDEX('Cash flow summary'!$A$4:$M$160,MATCH('Analysis-1'!$B$1,'Cash flow summary'!$A$4:$A$160,0),2)","v":40},{"$f":"INDEX('Cash flow summary'!$A$4:$M$160,MATCH('Analysis-1'!$B$1,'Cash flow summary'!$A$4:$A$160,0),10)","v":32500},{"$f":"INDEX('Cash flow summary'!$A$4:$M$160,MATCH('Analysis-1'!$B$1,'Cash flow summary'!$A$4:$A$160,0),11)","v":55000},{"$f":"INDEX('Cash flow summary'!$A$4:$M$160,MATCH('Analysis-1'!$B$1,'Cash flow summary'!$A$4:$A$160,0),13)","v":12500},{"$f":"L2+K2-F2-G2-H2","v":0},{"$f":"INDEX('Cash flow summary'!$A$4:$M$160,MATCH('Analysis-1'!$B$1,'Cash flow summary'!$A$4:$A$160,0),12)","v":31686.164404861895},{"$f":"INDEX('Cash flow summary'!$A$4:$M$160,MATCH('Analysis-1'!$B$1,'Cash flow summary'!$A$4:$A$160,0),3)","v":100000},{"$f":"INDEX('Cash flow summary'!$A$4:$M$160,MATCH('Analysis-1'!$B$1,'Cash flow summary'!$A$4:$A$160,0),8)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"V1+1","v":2015}]
[null,null,null,null,"Percentage","Monthly Expenses","EMI","Amount available for investment","Excess","Amount needed for investment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2+1","v":2016}]
[null,null,null,null,null,{"$f":"F2/($K$2+$L$2)","v":0.32500000000000001},{"$f":"G2/($K$2+$L$2)","v":0.55000000000000004},{"$f":"H2/($K$2+$L$2)","v":0.125},{"$f":"I2/($K$2+$L$2)","v":0},{"$f":"J2/($K$2+$L$2)","v":0.31686164404861894},null,null,null,null,null,null,null,null,null,null,null,2017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2055]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2056]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2057]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2058]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2059]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2060]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2061]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2062]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2063]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2064]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2065]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2066]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2067]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2068]

{"sheet":"Analysis-2","index":7,"n_rows":160,"n_cols":38,"rows_kept":160,"cut":false,"hidden":false,"merged":[[0,0,2,0],[0,1,2,1],[0,10,2,10],[1,9,2,9],[2,18,2,19]]}
["Year","Age","Post-tax",null,null,null,null,"Income ","post-tax","Monthly","EMI","Total invest. needed","Total Cash available",null,"Please ensure only relevant goals are found in the list below",null,null,null,null,null,null,null,null,null,1,{"$f":"COUNT(Y4:Y160)","v":25},"1+2",{"$f":"COUNT(AA4:AA160)","v":25},"1+2+3",{"$f":"COUNT(AC4:AC160)","v":25},"1+2+3+4",{"$f":"COUNT(AE4:AE160)","v":25},"1+2+3+4+5",{"$f":"COUNT(AG4:AG160)","v":25},"1+2+3+4+5+6",{"$f":"COUNT(AI4:AI160)","v":25},"1+2+3+4+5+6+7",{"$f":"COUNT(AK4:AK160)","v":25}]
[null,null,"Monthly",null,null,null,null,"from ","pension","expenses",null,"each month for ","for investment ",null,"are found in the list below",null,null,null,null,null,null,null,null,null,"feasibility",{"$f":"COUNTIF(Y4:Y160,\">0\")","v":23},"feasibility",{"$f":"COUNTIF(AA4:AA160,\">0\")","v":23},"feasibility",{"$f":"COUNTIF(AC4:AC160,\">0\")","v":12},"feasibility",{"$f":"COUNTIF(AE4:AE160,\">0\")","v":12},"feasibility",{"$f":"COUNTIF(AG4:AG160,\">0\")","v":12},"feasibility",{"$f":"COUNTIF(AI4:AI160,\">0\")","v":12},"feasibility",{"$f":"COUNTIF(AK4:AK160,\">0\")","v":12}]
[null,null,"Salary",null,null,null,null,"other sources",null,null,null,"ALL goals","each month",null,"Goals included in","Invest.","Invest.","Priority","Feasbility",null,null,null,null,null,null,{"$f":"Z2/Z1","v":0.92},null,{"$f":"AB2/AB1","v":0.92},null,{"$f":"AD2/AD1","v":0.48},null,{"$f":"AF2/AF1","v":0.48},null,{"$f":"AH2/AH1","v":0.48},null,{"$f":"AJ2/AJ1","v":0.48},null,{"$f":"AL2/AL1","v":0.48}]
[{"$f":"IF(ISERROR(C4),NA(),'Detailed Cash Flow Chart'!AJ4)","v":2014},{"$f":"'Detailed Cash Flow Chart'!B4","v":40},{"$f":"salary","v":100000},{"$f":"IF(A4>=syear1,IF(A4<=eyear1,passive*(1+incp)^(A4-YEAR(TODAY())),0),0)","v":0},{"$f":"IF(A4>=syear2,IF(A4<=eyear2,passive2*(1+incp1)^(A4-YEAR(TODAY())),0),0)","v":0},{"$f":"IF(A4>=sryear1,IF(A4<=eryear1,passiver*(1+incpr)^(A4-YEAR(TODAY())),0),0)","v":0},{"$f":"IF(A4>=sryear2,IF(A4<=eryear2,passiver1*(1+incpr1)^(A4-YEAR(TODAY())),0),0)","v":0},{"$f":"IF(A4=\"\",NA(),IF(D4+E4+F4+G4=0,NA(),D4+E4+F4+G4))","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!D4","v":0},{"$f":"IF(ISERROR(C4),NA(),'Detailed Cash Flow Chart'!C4)","v":32500},{"$f":"IF(A4>=emistart,IF(A4<=emiend,emi,NA()),NA())","v":55000},{"$f":"IF(ISERROR(C4),NA(),'Detailed Cash Flow Chart'!AQ4)","v":31686.164404861895},{"$f":"IF(ISERROR(C4),NA(),IF(IF(IF(ISERROR(I4),0,I4)+IF(ISERROR(H4),0,H4)>IF(ISERROR(J4),0,J4),IF(ISERROR(B4),0,B4),IF(ISERROR(C4),0,C4))=0,0,IF(ISERROR(I4),0,I4)+IF(ISERROR(C4),0,C4)+IF(ISERROR(H4),0,H4)-IF(ISERROR(J4),0,J4)-IF(ISERROR(K4),0,K4)))","v":12500},null,"cash flow chart","begins","ends",null,"for goal combo",null,null,null,1,{"$f":"Z3","v":0.92},{"$f":"M4-'Detailed Cash Flow Chart'!E4","v":12500},null,{"$f":"Y4\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S4=\"\",0,'Detailed Cash Flow Chart'!S4),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U4=\"\",0,'Detailed Cash Flow Chart'!U4),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W4=\"\",0,'Detailed Cash Flow Chart'!W4),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y4=\"\",0,'Detailed Cash Flow Chart'!Y4),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA4=\"\",0,'Detailed Cash Flow Chart'!AA4),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG4=\"\",0,'Detailed Cash Flow Chart'!AG4),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN4=\"\",0,'Detailed Cash Flow Chart'!AN4),0)","v":12500},{"$f":"IF('Financial Goals (non-recurring)'!$D$4=2,'Detailed Cash Flow Chart'!U4,0)","v":0},{"$f":"AA4\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S4=\"\",0,'Detailed Cash Flow Chart'!S4),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U4=\"\",0,'Detailed Cash Flow Chart'!U4),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W4=\"\",0,'Detailed Cash Flow Chart'!W4),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y4=\"\",0,'Detailed Cash Flow Chart'!Y4),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA4=\"\",0,'Detailed Cash Flow Chart'!AA4),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG4=\"\",0,'Detailed Cash Flow Chart'!AG4),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN4=\"\",0,'Detailed Cash Flow Chart'!AN4),0)","v":-19186.164404861895},null,{"$f":"AC4\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S4=\"\",0,'Detailed Cash Flow Chart'!S4),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U4=\"\",0,'Detailed Cash Flow Chart'!U4),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W4=\"\",0,'Detailed Cash Flow Chart'!W4),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y4=\"\",0,'Detailed Cash Flow Chart'!Y4),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA4=\"\",0,'Detailed Cash Flow Chart'!AA4),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG4=\"\",0,'Detailed Cash Flow Chart'!AG4),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN4=\"\",0,'Detailed Cash Flow Chart'!AN4),0)","v":-19186.164404861895},null,{"$f":"AE4\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S4=\"\",0,'Detailed Cash Flow Chart'!S4),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U4=\"\",0,'Detailed Cash Flow Chart'!U4),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W4=\"\",0,'Detailed Cash Flow Chart'!W4),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y4=\"\",0,'Detailed Cash Flow Chart'!Y4),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA4=\"\",0,'Detailed Cash Flow Chart'!AA4),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG4=\"\",0,'Detailed Cash Flow Chart'!AG4),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN4=\"\",0,'Detailed Cash Flow Chart'!AN4),0)","v":-19186.164404861895},null,{"$f":"AG4\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S4=\"\",0,'Detailed Cash Flow Chart'!S4),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U4=\"\",0,'Detailed Cash Flow Chart'!U4),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W4=\"\",0,'Detailed Cash Flow Chart'!W4),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y4=\"\",0,'Detailed Cash Flow Chart'!Y4),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA4=\"\",0,'Detailed Cash Flow Chart'!AA4),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG4=\"\",0,'Detailed Cash Flow Chart'!AG4),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN4=\"\",0,'Detailed Cash Flow Chart'!AN4),0)","v":-19186.164404861895},null,{"$f":"AI4\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S4=\"\",0,'Detailed Cash Flow Chart'!S4),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U4=\"\",0,'Detailed Cash Flow Chart'!U4),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W4=\"\",0,'Detailed Cash Flow Chart'!W4),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y4=\"\",0,'Detailed Cash Flow Chart'!Y4),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA4=\"\",0,'Detailed Cash Flow Chart'!AA4),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG4=\"\",0,'Detailed Cash Flow Chart'!AG4),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN4=\"\",0,'Detailed Cash Flow Chart'!AN4),0)","v":-19186.164404861895}]
[{"$f":"IF(ISERROR(C5),NA(),'Detailed Cash Flow Chart'!AJ5)","v":2015},{"$f":"'Detailed Cash Flow Chart'!B5","v":41},{"$f":"IF(A4<(y+wy+1),C4+C4*inc,NA())","v":110000},0,0,0,0,{"$f":"IF(A5=\"\",NA(),IF(D5+E5+F5+G5=0,NA(),D5+E5+F5+G5))","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!D5","v":0},{"$f":"IF(ISERROR(C5),NA(),'Detailed Cash Flow Chart'!C5)","v":35425},55000,{"$f":"IF(ISERROR(C5),NA(),'Detailed Cash Flow Chart'!AQ5)","v":99831.764378059626},{"$f":"IF(ISERROR(C5),NA(),IF(IF(IF(ISERROR(I5),0,I5)+IF(ISERROR(H5),0,H5)>IF(ISERROR(J5),0,J5),IF(ISERROR(B5),0,B5),IF(ISERROR(C5),0,C5))=0,0,IF(ISERROR(I5),0,I5)+IF(ISERROR(C5),0,C5)+IF(ISERROR(H5),0,H5)-IF(ISERROR(J5),0,J5)-IF(ISERROR(K5),0,K5)))","v":19575},null,{"$f":"IF(Retirement!J16=\"none\",\"\",IF(Retirement!J16=0,\"\",\"Retirement\"))","v":"Retirement"},{"$f":"YEAR(TODAY())+1","v":2015},{"$f":"Retirement!B4-1","v":2038},1,1,{"$f":"X4","v":0.92},null,"1+2",2,{"$f":"AB3","v":0.92},{"$f":"IF('Detailed Cash Flow Chart'!E5=0,NA(),M5-'Detailed Cash Flow Chart'!E5)","v":-8710.136781260866},null,{"$f":"Y5\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S5=\"\",0,'Detailed Cash Flow Chart'!S5),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U5=\"\",0,'Detailed Cash Flow Chart'!U5),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W5=\"\",0,'Detailed Cash Flow Chart'!W5),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y5=\"\",0,'Detailed Cash Flow Chart'!Y5),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA5=\"\",0,'Detailed Cash Flow Chart'!AA5),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG5=\"\",0,'Detailed Cash Flow Chart'!AG5),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN5=\"\",0,'Detailed Cash Flow Chart'!AN5),0)","v":-8710.136781260866},null,{"$f":"AA5\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S5=\"\",0,'Detailed Cash Flow Chart'!S5),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U5=\"\",0,'Detailed Cash Flow Chart'!U5),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W5=\"\",0,'Detailed Cash Flow Chart'!W5),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y5=\"\",0,'Detailed Cash Flow Chart'!Y5),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA5=\"\",0,'Detailed Cash Flow Chart'!AA5),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG5=\"\",0,'Detailed Cash Flow Chart'!AG5),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN5=\"\",0,'Detailed Cash Flow Chart'!AN5),0)","v":-43564.917626608956},null,{"$f":"AC5\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S5=\"\",0,'Detailed Cash Flow Chart'!S5),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U5=\"\",0,'Detailed Cash Flow Chart'!U5),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W5=\"\",0,'Detailed Cash Flow Chart'!W5),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y5=\"\",0,'Detailed Cash Flow Chart'!Y5),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA5=\"\",0,'Detailed Cash Flow Chart'!AA5),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG5=\"\",0,'Detailed Cash Flow Chart'!AG5),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN5=\"\",0,'Detailed Cash Flow Chart'!AN5),0)","v":-80256.764378059626},null,{"$f":"AE5\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S5=\"\",0,'Detailed Cash Flow Chart'!S5),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U5=\"\",0,'Detailed Cash Flow Chart'!U5),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W5=\"\",0,'Detailed Cash Flow Chart'!W5),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y5=\"\",0,'Detailed Cash Flow Chart'!Y5),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA5=\"\",0,'Detailed Cash Flow Chart'!AA5),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG5=\"\",0,'Detailed Cash Flow Chart'!AG5),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN5=\"\",0,'Detailed Cash Flow Chart'!AN5),0)","v":-80256.764378059626},null,{"$f":"AG5\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S5=\"\",0,'Detailed Cash Flow Chart'!S5),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U5=\"\",0,'Detailed Cash Flow Chart'!U5),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W5=\"\",0,'Detailed Cash Flow Chart'!W5),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y5=\"\",0,'Detailed Cash Flow Chart'!Y5),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA5=\"\",0,'Detailed Cash Flow Chart'!AA5),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG5=\"\",0,'Detailed Cash Flow Chart'!AG5),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN5=\"\",0,'Detailed Cash Flow Chart'!AN5),0)","v":-80256.764378059626},null,{"$f":"AI5\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S5=\"\",0,'Detailed Cash Flow Chart'!S5),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U5=\"\",0,'Detailed Cash Flow Chart'!U5),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W5=\"\",0,'Detailed Cash Flow Chart'!W5),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y5=\"\",0,'Detailed Cash Flow Chart'!Y5),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA5=\"\",0,'Detailed Cash Flow Chart'!AA5),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG5=\"\",0,'Detailed Cash Flow Chart'!AG5),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN5=\"\",0,'Detailed Cash Flow Chart'!AN5),0)","v":-80256.764378059626}]
[{"$f":"IF(ISERROR(C6),NA(),'Detailed Cash Flow Chart'!AJ6)","v":2016},{"$f":"'Detailed Cash Flow Chart'!B6","v":42},121000,0,0,0,0,{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D6","v":0},{"$f":"IF(ISERROR(C6),NA(),'Detailed Cash Flow Chart'!C6)","v":38613.25},55000,{"$f":"IF(ISERROR(C6),NA(),'Detailed Cash Flow Chart'!AQ6)","v":106145.75614072051},27386.75,null,{"$f":"IF('Financial Goals (non-recurring)'!B9=0,\"\",'Financial Goals (non-recurring)'!B5)","v":"Abhay's Education"},{"$f":"IF('Financial Goals (non-recurring)'!B9=0,\"\",YEAR('Financial Goals (non-recurring)'!B7))","v":2014},{"$f":"IF('Financial Goals (non-recurring)'!B9=0,\"\",YEAR('Financial Goals (non-recurring)'!B6))","v":2027},{"$f":"IF('Financial Goals (non-recurring)'!B9=0,\"\",Report!I17)","v":3},{"$f":"IF(Q6>$Q$5,\"see note 2 below\",IF(R6=\"\",\"\",INDEX($V$4:$X$10,MATCH(R6,$W$4:$W$10,0),1)))","v":"1+2+3"},{"$f":"IF(Q6>$Q$5,\"\",IF(O6=\"\",\"\",INDEX(V4:X10,MATCH(R6,W4:W10,0),3)))","v":0.48},null,"1+2+3",3,{"$f":"AD3","v":0.48},{"$f":"IF('Detailed Cash Flow Chart'!E6=0,NA(),M6-'Detailed Cash Flow Chart'!E6)","v":-3726.900459386954},null,{"$f":"Y6\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S6=\"\",0,'Detailed Cash Flow Chart'!S6),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U6=\"\",0,'Detailed Cash Flow Chart'!U6),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W6=\"\",0,'Detailed Cash Flow Chart'!W6),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y6=\"\",0,'Detailed Cash Flow Chart'!Y6),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA6=\"\",0,'Detailed Cash Flow Chart'!AA6),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG6=\"\",0,'Detailed Cash Flow Chart'!AG6),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN6=\"\",0,'Detailed Cash Flow Chart'!AN6),0)","v":-3726.900459386954},null,{"$f":"AA6\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S6=\"\",0,'Detailed Cash Flow Chart'!S6),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U6=\"\",0,'Detailed Cash Flow Chart'!U6),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W6=\"\",0,'Detailed Cash Flow Chart'!W6),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y6=\"\",0,'Detailed Cash Flow Chart'!Y6),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA6=\"\",0,'Detailed Cash Flow Chart'!AA6),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG6=\"\",0,'Detailed Cash Flow Chart'!AG6),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN6=\"\",0,'Detailed Cash Flow Chart'!AN6),0)","v":-42067.159389269851},null,{"$f":"AC6\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S6=\"\",0,'Detailed Cash Flow Chart'!S6),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U6=\"\",0,'Detailed Cash Flow Chart'!U6),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W6=\"\",0,'Detailed Cash Flow Chart'!W6),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y6=\"\",0,'Detailed Cash Flow Chart'!Y6),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA6=\"\",0,'Detailed Cash Flow Chart'!AA6),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG6=\"\",0,'Detailed Cash Flow Chart'!AG6),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN6=\"\",0,'Detailed Cash Flow Chart'!AN6),0)","v":-78759.006140720507},null,{"$f":"AE6\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S6=\"\",0,'Detailed Cash Flow Chart'!S6),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U6=\"\",0,'Detailed Cash Flow Chart'!U6),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W6=\"\",0,'Detailed Cash Flow Chart'!W6),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y6=\"\",0,'Detailed Cash Flow Chart'!Y6),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA6=\"\",0,'Detailed Cash Flow Chart'!AA6),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG6=\"\",0,'Detailed Cash Flow Chart'!AG6),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN6=\"\",0,'Detailed Cash Flow Chart'!AN6),0)","v":-78759.006140720507},null,{"$f":"AG6\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S6=\"\",0,'Detailed Cash Flow Chart'!S6),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U6=\"\",0,'Detailed Cash Flow Chart'!U6),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W6=\"\",0,'Detailed Cash Flow Chart'!W6),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y6=\"\",0,'Detailed Cash Flow Chart'!Y6),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA6=\"\",0,'Detailed Cash Flow Chart'!AA6),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG6=\"\",0,'Detailed Cash Flow Chart'!AG6),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN6=\"\",0,'Detailed Cash Flow Chart'!AN6),0)","v":-78759.006140720507},null,{"$f":"AI6\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S6=\"\",0,'Detailed Cash Flow Chart'!S6),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U6=\"\",0,'Detailed Cash Flow Chart'!U6),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W6=\"\",0,'Detailed Cash Flow Chart'!W6),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y6=\"\",0,'Detailed Cash Flow Chart'!Y6),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA6=\"\",0,'Detailed Cash Flow Chart'!AA6),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG6=\"\",0,'Detailed Cash Flow Chart'!AG6),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN6=\"\",0,'Detailed Cash Flow Chart'!AN6),0)","v":-78759.006140720507}]
[{"$f":"IF(ISERROR(C7),NA(),'Detailed Cash Flow Chart'!AJ7)","v":2017},{"$f":"'Detailed Cash Flow Chart'!B7","v":43},133100,0,0,0,0,{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D7","v":0},{"$f":"IF(ISERROR(C7),NA(),'Detailed Cash Flow Chart'!C7)","v":42088.442500000005},55000,{"$f":"IF(ISERROR(C7),NA(),'Detailed Cash Flow Chart'!AQ7)","v":113091.1470796475},36011.557499999995,null,{"$f":"IF('Financial Goals (non-recurring)'!D9=0,\"\",'Financial Goals (non-recurring)'!D5)","v":"XYZ education"},{"$f":"IF(O7=\"\",\"\",YEAR('Financial Goals (non-recurring)'!D7))","v":2014},{"$f":"IF(O7=\"\",\"\",YEAR('Financial Goals (non-recurring)'!D6))","v":2029},{"$f":"IF(O7=\"\",\"\",Report!I18)","v":3},"1+2+3",0.48,null,"1+2+3+4",4,{"$f":"AF3","v":0.48},{"$f":"IF('Detailed Cash Flow Chart'!E7=0,NA(),M7-'Detailed Cash Flow Chart'!E7)","v":1786.5419946743496},null,{"$f":"Y7\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S7=\"\",0,'Detailed Cash Flow Chart'!S7),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U7=\"\",0,'Detailed Cash Flow Chart'!U7),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W7=\"\",0,'Detailed Cash Flow Chart'!W7),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y7=\"\",0,'Detailed Cash Flow Chart'!Y7),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA7=\"\",0,'Detailed Cash Flow Chart'!AA7),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG7=\"\",0,'Detailed Cash Flow Chart'!AG7),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN7=\"\",0,'Detailed Cash Flow Chart'!AN7),0)","v":1786.5419946743496},null,{"$f":"AA7\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S7=\"\",0,'Detailed Cash Flow Chart'!S7),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U7=\"\",0,'Detailed Cash Flow Chart'!U7),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W7=\"\",0,'Detailed Cash Flow Chart'!W7),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y7=\"\",0,'Detailed Cash Flow Chart'!Y7),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA7=\"\",0,'Detailed Cash Flow Chart'!AA7),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG7=\"\",0,'Detailed Cash Flow Chart'!AG7),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN7=\"\",0,'Detailed Cash Flow Chart'!AN7),0)","v":-40387.742828196846},null,{"$f":"AC7\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S7=\"\",0,'Detailed Cash Flow Chart'!S7),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U7=\"\",0,'Detailed Cash Flow Chart'!U7),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W7=\"\",0,'Detailed Cash Flow Chart'!W7),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y7=\"\",0,'Detailed Cash Flow Chart'!Y7),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA7=\"\",0,'Detailed Cash Flow Chart'!AA7),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG7=\"\",0,'Detailed Cash Flow Chart'!AG7),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN7=\"\",0,'Detailed Cash Flow Chart'!AN7),0)","v":-77079.589579647509},null,{"$f":"AE7\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S7=\"\",0,'Detailed Cash Flow Chart'!S7),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U7=\"\",0,'Detailed Cash Flow Chart'!U7),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W7=\"\",0,'Detailed Cash Flow Chart'!W7),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y7=\"\",0,'Detailed Cash Flow Chart'!Y7),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA7=\"\",0,'Detailed Cash Flow Chart'!AA7),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG7=\"\",0,'Detailed Cash Flow Chart'!AG7),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN7=\"\",0,'Detailed Cash Flow Chart'!AN7),0)","v":-77079.589579647509},null,{"$f":"AG7\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S7=\"\",0,'Detailed Cash Flow Chart'!S7),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U7=\"\",0,'Detailed Cash Flow Chart'!U7),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W7=\"\",0,'Detailed Cash Flow Chart'!W7),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y7=\"\",0,'Detailed Cash Flow Chart'!Y7),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA7=\"\",0,'Detailed Cash Flow Chart'!AA7),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG7=\"\",0,'Detailed Cash Flow Chart'!AG7),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN7=\"\",0,'Detailed Cash Flow Chart'!AN7),0)","v":-77079.589579647509},null,{"$f":"AI7\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S7=\"\",0,'Detailed Cash Flow Chart'!S7),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U7=\"\",0,'Detailed Cash Flow Chart'!U7),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W7=\"\",0,'Detailed Cash Flow Chart'!W7),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y7=\"\",0,'Detailed Cash Flow Chart'!Y7),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA7=\"\",0,'Detailed Cash Flow Chart'!AA7),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG7=\"\",0,'Detailed Cash Flow Chart'!AG7),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN7=\"\",0,'Detailed Cash Flow Chart'!AN7),0)","v":-77079.589579647509}]
[{"$f":"IF(ISERROR(C8),NA(),'Detailed Cash Flow Chart'!AJ8)","v":2018},{"$f":"'Detailed Cash Flow Chart'!B8","v":44},146410,0,0,0,0,{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D8","v":0},{"$f":"IF(ISERROR(C8),NA(),'Detailed Cash Flow Chart'!C8)","v":45876.40232500001},55000,{"$f":"IF(ISERROR(C8),NA(),'Detailed Cash Flow Chart'!AQ8)","v":120731.07711246717},45533.597674999997,null,{"$f":"IF('Financial Goals (non-recurring)'!F9=0,\"\",'Financial Goals (non-recurring)'!F5)","v":"Abhay's Marriage"},{"$f":"IF(O8=\"\",\"\",YEAR('Financial Goals (non-recurring)'!F7))","v":2013},{"$f":"IF(O8=\"\",\"\",YEAR('Financial Goals (non-recurring)'!F6))","v":2032},{"$f":"IF(O8=\"\",\"\",Report!I19)","v":2},"1+2",{"$error":"#N/A"},null,"1+2+3+4+5",5,{"$f":"AH3","v":0.48},{"$f":"IF('Detailed Cash Flow Chart'!E8=0,NA(),M8-'Detailed Cash Flow Chart'!E8)","v":7886.0806191417869},null,{"$f":"Y8\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S8=\"\",0,'Detailed Cash Flow Chart'!S8),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U8=\"\",0,'Detailed Cash Flow Chart'!U8),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W8=\"\",0,'Detailed Cash Flow Chart'!W8),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y8=\"\",0,'Detailed Cash Flow Chart'!Y8),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA8=\"\",0,'Detailed Cash Flow Chart'!AA8),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG8=\"\",0,'Detailed Cash Flow Chart'!AG8),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN8=\"\",0,'Detailed Cash Flow Chart'!AN8),0)","v":7886.0806191417869},null,{"$f":"AA8\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S8=\"\",0,'Detailed Cash Flow Chart'!S8),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U8=\"\",0,'Detailed Cash Flow Chart'!U8),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W8=\"\",0,'Detailed Cash Flow Chart'!W8),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y8=\"\",0,'Detailed Cash Flow Chart'!Y8),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA8=\"\",0,'Detailed Cash Flow Chart'!AA8),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG8=\"\",0,'Detailed Cash Flow Chart'!AG8),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN8=\"\",0,'Detailed Cash Flow Chart'!AN8),0)","v":-38505.632686016528},null,{"$f":"AC8\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S8=\"\",0,'Detailed Cash Flow Chart'!S8),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U8=\"\",0,'Detailed Cash Flow Chart'!U8),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W8=\"\",0,'Detailed Cash Flow Chart'!W8),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y8=\"\",0,'Detailed Cash Flow Chart'!Y8),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA8=\"\",0,'Detailed Cash Flow Chart'!AA8),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG8=\"\",0,'Detailed Cash Flow Chart'!AG8),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN8=\"\",0,'Detailed Cash Flow Chart'!AN8),0)","v":-75197.479437467191},null,{"$f":"AE8\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S8=\"\",0,'Detailed Cash Flow Chart'!S8),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U8=\"\",0,'Detailed Cash Flow Chart'!U8),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W8=\"\",0,'Detailed Cash Flow Chart'!W8),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y8=\"\",0,'Detailed Cash Flow Chart'!Y8),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA8=\"\",0,'Detailed Cash Flow Chart'!AA8),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG8=\"\",0,'Detailed Cash Flow Chart'!AG8),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN8=\"\",0,'Detailed Cash Flow Chart'!AN8),0)","v":-75197.479437467191},null,{"$f":"AG8\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S8=\"\",0,'Detailed Cash Flow Chart'!S8),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U8=\"\",0,'Detailed Cash Flow Chart'!U8),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W8=\"\",0,'Detailed Cash Flow Chart'!W8),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y8=\"\",0,'Detailed Cash Flow Chart'!Y8),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA8=\"\",0,'Detailed Cash Flow Chart'!AA8),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG8=\"\",0,'Detailed Cash Flow Chart'!AG8),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN8=\"\",0,'Detailed Cash Flow Chart'!AN8),0)","v":-75197.479437467191},null,{"$f":"AI8\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S8=\"\",0,'Detailed Cash Flow Chart'!S8),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U8=\"\",0,'Detailed Cash Flow Chart'!U8),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W8=\"\",0,'Detailed Cash Flow Chart'!W8),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y8=\"\",0,'Detailed Cash Flow Chart'!Y8),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA8=\"\",0,'Detailed Cash Flow Chart'!AA8),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG8=\"\",0,'Detailed Cash Flow Chart'!AG8),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN8=\"\",0,'Detailed Cash Flow Chart'!AN8),0)","v":-75197.479437467191}]
[{"$f":"IF(ISERROR(C9),NA(),'Detailed Cash Flow Chart'!AJ9)","v":2019},{"$f":"'Detailed Cash Flow Chart'!B9","v":45},161051,0,0,0,0,{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D9","v":0},{"$f":"IF(ISERROR(C9),NA(),'Detailed Cash Flow Chart'!C9)","v":50005.278534250014},55000,{"$f":"IF(ISERROR(C9),NA(),'Detailed Cash Flow Chart'!AQ9)","v":92443.153397118178},56045.721465749986,null,{"$f":"IF('Financial Goals (non-recurring)'!H9=0,\"\",'Financial Goals (non-recurring)'!H5)","v":"XYZ marriage"},{"$f":"IF(O9=\"\",\"\",YEAR('Financial Goals (non-recurring)'!H7))","v":2015},{"$f":"IF(O9=\"\",\"\",YEAR('Financial Goals (non-recurring)'!H6))","v":2019},{"$f":"IF(O9=\"\",\"\",Report!I20)","v":4},"1+2+3+4",0.48,null,"1+2+3+4+5+6",6,{"$f":"AJ3","v":0.48},{"$f":"IF('Detailed Cash Flow Chart'!E9=0,NA(),M9-'Detailed Cash Flow Chart'!E9)","v":14633.452704305957},null,{"$f":"Y9\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S9=\"\",0,'Detailed Cash Flow Chart'!S9),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U9=\"\",0,'Detailed Cash Flow Chart'!U9),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W9=\"\",0,'Detailed Cash Flow Chart'!W9),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y9=\"\",0,'Detailed Cash Flow Chart'!Y9),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA9=\"\",0,'Detailed Cash Flow Chart'!AA9),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG9=\"\",0,'Detailed Cash Flow Chart'!AG9),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN9=\"\",0,'Detailed Cash Flow Chart'!AN9),0)","v":14633.452704305957},null,{"$f":"AA9\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S9=\"\",0,'Detailed Cash Flow Chart'!S9),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U9=\"\",0,'Detailed Cash Flow Chart'!U9),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W9=\"\",0,'Detailed Cash Flow Chart'!W9),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y9=\"\",0,'Detailed Cash Flow Chart'!Y9),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA9=\"\",0,'Detailed Cash Flow Chart'!AA9),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG9=\"\",0,'Detailed Cash Flow Chart'!AG9),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN9=\"\",0,'Detailed Cash Flow Chart'!AN9),0)","v":-36397.431931368192},null,{"$f":"AC9\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S9=\"\",0,'Detailed Cash Flow Chart'!S9),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U9=\"\",0,'Detailed Cash Flow Chart'!U9),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W9=\"\",0,'Detailed Cash Flow Chart'!W9),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y9=\"\",0,'Detailed Cash Flow Chart'!Y9),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA9=\"\",0,'Detailed Cash Flow Chart'!AA9),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG9=\"\",0,'Detailed Cash Flow Chart'!AG9),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN9=\"\",0,'Detailed Cash Flow Chart'!AN9),0)","v":-36397.431931368192},null,{"$f":"AE9\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S9=\"\",0,'Detailed Cash Flow Chart'!S9),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U9=\"\",0,'Detailed Cash Flow Chart'!U9),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W9=\"\",0,'Detailed Cash Flow Chart'!W9),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y9=\"\",0,'Detailed Cash Flow Chart'!Y9),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA9=\"\",0,'Detailed Cash Flow Chart'!AA9),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG9=\"\",0,'Detailed Cash Flow Chart'!AG9),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN9=\"\",0,'Detailed Cash Flow Chart'!AN9),0)","v":-36397.431931368192},null,{"$f":"AG9\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S9=\"\",0,'Detailed Cash Flow Chart'!S9),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U9=\"\",0,'Detailed Cash Flow Chart'!U9),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W9=\"\",0,'Detailed Cash Flow Chart'!W9),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y9=\"\",0,'Detailed Cash Flow Chart'!Y9),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA9=\"\",0,'Detailed Cash Flow Chart'!AA9),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG9=\"\",0,'Detailed Cash Flow Chart'!AG9),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN9=\"\",0,'Detailed Cash Flow Chart'!AN9),0)","v":-36397.431931368192},null,{"$f":"AI9\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S9=\"\",0,'Detailed Cash Flow Chart'!S9),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U9=\"\",0,'Detailed Cash Flow Chart'!U9),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W9=\"\",0,'Detailed Cash Flow Chart'!W9),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y9=\"\",0,'Detailed Cash Flow Chart'!Y9),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA9=\"\",0,'Detailed Cash Flow Chart'!AA9),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG9=\"\",0,'Detailed Cash Flow Chart'!AG9),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN9=\"\",0,'Detailed Cash Flow Chart'!AN9),0)","v":-36397.431931368192}]
[{"$f":"IF(ISERROR(C10),NA(),'Detailed Cash Flow Chart'!AJ10)","v":2020},{"$f":"'Detailed Cash Flow Chart'!B10","v":46},177156.1,0,0,0,0,{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D10","v":0},{"$f":"IF(ISERROR(C10),NA(),'Detailed Cash Flow Chart'!C10)","v":54505.753602332516},55000,{"$f":"IF(ISERROR(C10),NA(),'Detailed Cash Flow Chart'!AQ10)","v":101687.46873683001},67650.346397667483,null,{"$f":"IF('Financial Goals (non-recurring)'!J9=0,\"\",'Financial Goals (non-recurring)'!J5)","v":""},{"$f":"IF(O10=\"\",\"\",YEAR('Financial Goals (non-recurring)'!J7))","v":""},{"$f":"IF(O10=\"\",\"\",YEAR('Financial Goals (non-recurring)'!J6))","v":""},{"$f":"IF(O10=\"\",\"\",Report!I21)","v":""},"see note 2 below","",null,"1+2+3+4+5+6+7",7,{"$f":"AL3","v":0.48},{"$f":"IF('Detailed Cash Flow Chart'!E10=0,NA(),M10-'Detailed Cash Flow Chart'!E10)","v":22096.850760079047},null,{"$f":"Y10\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S10=\"\",0,'Detailed Cash Flow Chart'!S10),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U10=\"\",0,'Detailed Cash Flow Chart'!U10),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W10=\"\",0,'Detailed Cash Flow Chart'!W10),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y10=\"\",0,'Detailed Cash Flow Chart'!Y10),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA10=\"\",0,'Detailed Cash Flow Chart'!AA10),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG10=\"\",0,'Detailed Cash Flow Chart'!AG10),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN10=\"\",0,'Detailed Cash Flow Chart'!AN10),0)","v":22096.850760079047},null,{"$f":"AA10\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S10=\"\",0,'Detailed Cash Flow Chart'!S10),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U10=\"\",0,'Detailed Cash Flow Chart'!U10),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W10=\"\",0,'Detailed Cash Flow Chart'!W10),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y10=\"\",0,'Detailed Cash Flow Chart'!Y10),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA10=\"\",0,'Detailed Cash Flow Chart'!AA10),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG10=\"\",0,'Detailed Cash Flow Chart'!AG10),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN10=\"\",0,'Detailed Cash Flow Chart'!AN10),0)","v":-34037.122339162524},null,{"$f":"AC10\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S10=\"\",0,'Detailed Cash Flow Chart'!S10),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U10=\"\",0,'Detailed Cash Flow Chart'!U10),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W10=\"\",0,'Detailed Cash Flow Chart'!W10),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y10=\"\",0,'Detailed Cash Flow Chart'!Y10),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA10=\"\",0,'Detailed Cash Flow Chart'!AA10),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG10=\"\",0,'Detailed Cash Flow Chart'!AG10),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN10=\"\",0,'Detailed Cash Flow Chart'!AN10),0)","v":-34037.122339162524},null,{"$f":"AE10\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S10=\"\",0,'Detailed Cash Flow Chart'!S10),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U10=\"\",0,'Detailed Cash Flow Chart'!U10),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W10=\"\",0,'Detailed Cash Flow Chart'!W10),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y10=\"\",0,'Detailed Cash Flow Chart'!Y10),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA10=\"\",0,'Detailed Cash Flow Chart'!AA10),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG10=\"\",0,'Detailed Cash Flow Chart'!AG10),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN10=\"\",0,'Detailed Cash Flow Chart'!AN10),0)","v":-34037.122339162524},null,{"$f":"AG10\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S10=\"\",0,'Detailed Cash Flow Chart'!S10),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U10=\"\",0,'Detailed Cash Flow Chart'!U10),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W10=\"\",0,'Detailed Cash Flow Chart'!W10),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y10=\"\",0,'Detailed Cash Flow Chart'!Y10),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA10=\"\",0,'Detailed Cash Flow Chart'!AA10),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG10=\"\",0,'Detailed Cash Flow Chart'!AG10),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN10=\"\",0,'Detailed Cash Flow Chart'!AN10),0)","v":-34037.122339162524},null,{"$f":"AI10\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S10=\"\",0,'Detailed Cash Flow Chart'!S10),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U10=\"\",0,'Detailed Cash Flow Chart'!U10),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W10=\"\",0,'Detailed Cash Flow Chart'!W10),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y10=\"\",0,'Detailed Cash Flow Chart'!Y10),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA10=\"\",0,'Detailed Cash Flow Chart'!AA10),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG10=\"\",0,'Detailed Cash Flow Chart'!AG10),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN10=\"\",0,'Detailed Cash Flow Chart'!AN10),0)","v":-34037.122339162524}]
[{"$f":"IF(ISERROR(C11),NA(),'Detailed Cash Flow Chart'!AJ11)","v":2021},{"$f":"'Detailed Cash Flow Chart'!B11","v":47},194871.71000000002,0,0,0,0,{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D11","v":0},{"$f":"IF(ISERROR(C11),NA(),'Detailed Cash Flow Chart'!C11)","v":59411.271426542444},55000,{"$f":"IF(ISERROR(C11),NA(),'Detailed Cash Flow Chart'!AQ11)","v":111856.21561051301},80460.438573457592,null,{"$f":"IF('Financial Goals (recurring)'!B8=0,\"\",'Financial Goals (recurring)'!A2)","v":""},{"$f":"IF(O11=\"\",\"\",'Financial Goals (recurring)'!D4)","v":""},{"$f":"IF(O11=\"\",\"\",MAX('Financial Goals (recurring)'!E4:E34))","v":""},{"$f":"IF(O11=\"\",\"\",Report!I23)","v":""},"see note 2 below","",null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E11=0,NA(),M11-'Detailed Cash Flow Chart'!E11)","v":30351.593372110314},null,{"$f":"Y11\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S11=\"\",0,'Detailed Cash Flow Chart'!S11),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U11=\"\",0,'Detailed Cash Flow Chart'!U11),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W11=\"\",0,'Detailed Cash Flow Chart'!W11),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y11=\"\",0,'Detailed Cash Flow Chart'!Y11),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA11=\"\",0,'Detailed Cash Flow Chart'!AA11),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG11=\"\",0,'Detailed Cash Flow Chart'!AG11),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN11=\"\",0,'Detailed Cash Flow Chart'!AN11),0)","v":30351.593372110314},null,{"$f":"AA11\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S11=\"\",0,'Detailed Cash Flow Chart'!S11),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U11=\"\",0,'Detailed Cash Flow Chart'!U11),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W11=\"\",0,'Detailed Cash Flow Chart'!W11),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y11=\"\",0,'Detailed Cash Flow Chart'!Y11),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA11=\"\",0,'Detailed Cash Flow Chart'!AA11),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG11=\"\",0,'Detailed Cash Flow Chart'!AG11),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN11=\"\",0,'Detailed Cash Flow Chart'!AN11),0)","v":-31395.777037055421},null,{"$f":"AC11\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S11=\"\",0,'Detailed Cash Flow Chart'!S11),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U11=\"\",0,'Detailed Cash Flow Chart'!U11),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W11=\"\",0,'Detailed Cash Flow Chart'!W11),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y11=\"\",0,'Detailed Cash Flow Chart'!Y11),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA11=\"\",0,'Detailed Cash Flow Chart'!AA11),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG11=\"\",0,'Detailed Cash Flow Chart'!AG11),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN11=\"\",0,'Detailed Cash Flow Chart'!AN11),0)","v":-31395.777037055421},null,{"$f":"AE11\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S11=\"\",0,'Detailed Cash Flow Chart'!S11),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U11=\"\",0,'Detailed Cash Flow Chart'!U11),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W11=\"\",0,'Detailed Cash Flow Chart'!W11),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y11=\"\",0,'Detailed Cash Flow Chart'!Y11),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA11=\"\",0,'Detailed Cash Flow Chart'!AA11),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG11=\"\",0,'Detailed Cash Flow Chart'!AG11),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN11=\"\",0,'Detailed Cash Flow Chart'!AN11),0)","v":-31395.777037055421},null,{"$f":"AG11\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S11=\"\",0,'Detailed Cash Flow Chart'!S11),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U11=\"\",0,'Detailed Cash Flow Chart'!U11),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W11=\"\",0,'Detailed Cash Flow Chart'!W11),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y11=\"\",0,'Detailed Cash Flow Chart'!Y11),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA11=\"\",0,'Detailed Cash Flow Chart'!AA11),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG11=\"\",0,'Detailed Cash Flow Chart'!AG11),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN11=\"\",0,'Detailed Cash Flow Chart'!AN11),0)","v":-31395.777037055421},null,{"$f":"AI11\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S11=\"\",0,'Detailed Cash Flow Chart'!S11),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U11=\"\",0,'Detailed Cash Flow Chart'!U11),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W11=\"\",0,'Detailed Cash Flow Chart'!W11),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y11=\"\",0,'Detailed Cash Flow Chart'!Y11),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA11=\"\",0,'Detailed Cash Flow Chart'!AA11),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG11=\"\",0,'Detailed Cash Flow Chart'!AG11),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN11=\"\",0,'Detailed Cash Flow Chart'!AN11),0)","v":-31395.777037055421}]
[{"$f":"IF(ISERROR(C12),NA(),'Detailed Cash Flow Chart'!AJ12)","v":2022},{"$f":"'Detailed Cash Flow Chart'!B12","v":48},214358.88100000002,0,0,0,0,{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D12","v":0},{"$f":"IF(ISERROR(C12),NA(),'Detailed Cash Flow Chart'!C12)","v":64758.285854931266},55000,{"$f":"IF(ISERROR(C12),NA(),'Detailed Cash Flow Chart'!AQ12)","v":123041.83717156432},94600.595145068772,null,{"$f":"IF('Financial Goals (recurring)'!K8=0,\"\",'Financial Goals (recurring)'!J2)","v":""},{"$f":"IF(O12=\"\",\"\",'Financial Goals (recurring)'!M4)","v":""},{"$f":"IF(O12=\"\",\"\",MAX('Financial Goals (recurring)'!N4:N34))","v":""},{"$f":"IF(O12=\"\",\"\",Report!I24)","v":""},{"$f":"IF(Q12>$Q$5,\"see note 2 below\",IF(R12=\"\",\"\",INDEX($V$4:$X$10,MATCH(R12,$W$4:$W$10,0),1)))","v":"see note 2 below"},"",null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E12=0,NA(),M12-'Detailed Cash Flow Chart'!E12)","v":39480.865423586765},null,{"$f":"Y12\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S12=\"\",0,'Detailed Cash Flow Chart'!S12),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U12=\"\",0,'Detailed Cash Flow Chart'!U12),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W12=\"\",0,'Detailed Cash Flow Chart'!W12),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y12=\"\",0,'Detailed Cash Flow Chart'!Y12),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA12=\"\",0,'Detailed Cash Flow Chart'!AA12),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG12=\"\",0,'Detailed Cash Flow Chart'!AG12),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN12=\"\",0,'Detailed Cash Flow Chart'!AN12),0)","v":39480.865423586765},null,{"$f":"AA12\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S12=\"\",0,'Detailed Cash Flow Chart'!S12),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U12=\"\",0,'Detailed Cash Flow Chart'!U12),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W12=\"\",0,'Detailed Cash Flow Chart'!W12),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y12=\"\",0,'Detailed Cash Flow Chart'!Y12),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA12=\"\",0,'Detailed Cash Flow Chart'!AA12),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG12=\"\",0,'Detailed Cash Flow Chart'!AG12),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN12=\"\",0,'Detailed Cash Flow Chart'!AN12),0)","v":-28441.24202649554},null,{"$f":"AC12\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S12=\"\",0,'Detailed Cash Flow Chart'!S12),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U12=\"\",0,'Detailed Cash Flow Chart'!U12),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W12=\"\",0,'Detailed Cash Flow Chart'!W12),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y12=\"\",0,'Detailed Cash Flow Chart'!Y12),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA12=\"\",0,'Detailed Cash Flow Chart'!AA12),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG12=\"\",0,'Detailed Cash Flow Chart'!AG12),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN12=\"\",0,'Detailed Cash Flow Chart'!AN12),0)","v":-28441.24202649554},null,{"$f":"AE12\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S12=\"\",0,'Detailed Cash Flow Chart'!S12),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U12=\"\",0,'Detailed Cash Flow Chart'!U12),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W12=\"\",0,'Detailed Cash Flow Chart'!W12),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y12=\"\",0,'Detailed Cash Flow Chart'!Y12),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA12=\"\",0,'Detailed Cash Flow Chart'!AA12),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG12=\"\",0,'Detailed Cash Flow Chart'!AG12),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN12=\"\",0,'Detailed Cash Flow Chart'!AN12),0)","v":-28441.24202649554},null,{"$f":"AG12\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S12=\"\",0,'Detailed Cash Flow Chart'!S12),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U12=\"\",0,'Detailed Cash Flow Chart'!U12),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W12=\"\",0,'Detailed Cash Flow Chart'!W12),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y12=\"\",0,'Detailed Cash Flow Chart'!Y12),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA12=\"\",0,'Detailed Cash Flow Chart'!AA12),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG12=\"\",0,'Detailed Cash Flow Chart'!AG12),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN12=\"\",0,'Detailed Cash Flow Chart'!AN12),0)","v":-28441.24202649554},null,{"$f":"AI12\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S12=\"\",0,'Detailed Cash Flow Chart'!S12),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U12=\"\",0,'Detailed Cash Flow Chart'!U12),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W12=\"\",0,'Detailed Cash Flow Chart'!W12),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y12=\"\",0,'Detailed Cash Flow Chart'!Y12),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA12=\"\",0,'Detailed Cash Flow Chart'!AA12),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG12=\"\",0,'Detailed Cash Flow Chart'!AG12),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN12=\"\",0,'Detailed Cash Flow Chart'!AN12),0)","v":-28441.24202649554}]
[{"$f":"IF(ISERROR(C13),NA(),'Detailed Cash Flow Chart'!AJ13)","v":2023},{"$f":"'Detailed Cash Flow Chart'!B13","v":49},235794.76910000003,0,0,0,0,{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D13","v":0},{"$f":"IF(ISERROR(C13),NA(),'Detailed Cash Flow Chart'!C13)","v":70586.531581875082},55000,{"$f":"IF(ISERROR(C13),NA(),'Detailed Cash Flow Chart'!AQ13)","v":135346.02088872076},110208.23751812495,null,"Note 1: investment for retirement is assumed to begin only from next year",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E13=0,NA(),M13-'Detailed Cash Flow Chart'!E13)","v":49576.534824494745},null,{"$f":"Y13\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S13=\"\",0,'Detailed Cash Flow Chart'!S13),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U13=\"\",0,'Detailed Cash Flow Chart'!U13),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W13=\"\",0,'Detailed Cash Flow Chart'!W13),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y13=\"\",0,'Detailed Cash Flow Chart'!Y13),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA13=\"\",0,'Detailed Cash Flow Chart'!AA13),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG13=\"\",0,'Detailed Cash Flow Chart'!AG13),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN13=\"\",0,'Detailed Cash Flow Chart'!AN13),0)","v":49576.534824494745},null,{"$f":"AA13\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S13=\"\",0,'Detailed Cash Flow Chart'!S13),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U13=\"\",0,'Detailed Cash Flow Chart'!U13),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W13=\"\",0,'Detailed Cash Flow Chart'!W13),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y13=\"\",0,'Detailed Cash Flow Chart'!Y13),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA13=\"\",0,'Detailed Cash Flow Chart'!AA13),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG13=\"\",0,'Detailed Cash Flow Chart'!AG13),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN13=\"\",0,'Detailed Cash Flow Chart'!AN13),0)","v":-25137.783370595796},null,{"$f":"AC13\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S13=\"\",0,'Detailed Cash Flow Chart'!S13),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U13=\"\",0,'Detailed Cash Flow Chart'!U13),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W13=\"\",0,'Detailed Cash Flow Chart'!W13),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y13=\"\",0,'Detailed Cash Flow Chart'!Y13),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA13=\"\",0,'Detailed Cash Flow Chart'!AA13),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG13=\"\",0,'Detailed Cash Flow Chart'!AG13),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN13=\"\",0,'Detailed Cash Flow Chart'!AN13),0)","v":-25137.783370595796},null,{"$f":"AE13\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S13=\"\",0,'Detailed Cash Flow Chart'!S13),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U13=\"\",0,'Detailed Cash Flow Chart'!U13),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W13=\"\",0,'Detailed Cash Flow Chart'!W13),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y13=\"\",0,'Detailed Cash Flow Chart'!Y13),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA13=\"\",0,'Detailed Cash Flow Chart'!AA13),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG13=\"\",0,'Detailed Cash Flow Chart'!AG13),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN13=\"\",0,'Detailed Cash Flow Chart'!AN13),0)","v":-25137.783370595796},null,{"$f":"AG13\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S13=\"\",0,'Detailed Cash Flow Chart'!S13),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U13=\"\",0,'Detailed Cash Flow Chart'!U13),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W13=\"\",0,'Detailed Cash Flow Chart'!W13),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y13=\"\",0,'Detailed Cash Flow Chart'!Y13),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA13=\"\",0,'Detailed Cash Flow Chart'!AA13),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG13=\"\",0,'Detailed Cash Flow Chart'!AG13),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN13=\"\",0,'Detailed Cash Flow Chart'!AN13),0)","v":-25137.783370595796},null,{"$f":"AI13\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S13=\"\",0,'Detailed Cash Flow Chart'!S13),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U13=\"\",0,'Detailed Cash Flow Chart'!U13),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W13=\"\",0,'Detailed Cash Flow Chart'!W13),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y13=\"\",0,'Detailed Cash Flow Chart'!Y13),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA13=\"\",0,'Detailed Cash Flow Chart'!AA13),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG13=\"\",0,'Detailed Cash Flow Chart'!AG13),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN13=\"\",0,'Detailed Cash Flow Chart'!AN13),0)","v":-25137.783370595796}]
[{"$f":"IF(ISERROR(C14),NA(),'Detailed Cash Flow Chart'!AJ14)","v":2024},{"$f":"'Detailed Cash Flow Chart'!B14","v":50},259374.24601000003,0,0,0,0,{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D14","v":0},{"$f":"IF(ISERROR(C14),NA(),'Detailed Cash Flow Chart'!C14)","v":76939.319424243848},55000,{"$f":"IF(ISERROR(C14),NA(),'Detailed Cash Flow Chart'!AQ14)","v":148880.62297759281},127434.92658575618,null,"Note 2:  This investment occurs in retirement. Therefore you will have to ",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E14=0,NA(),M14-'Detailed Cash Flow Chart'!E14)","v":60740.053622762964},null,{"$f":"Y14\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S14=\"\",0,'Detailed Cash Flow Chart'!S14),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U14=\"\",0,'Detailed Cash Flow Chart'!U14),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W14=\"\",0,'Detailed Cash Flow Chart'!W14),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y14=\"\",0,'Detailed Cash Flow Chart'!Y14),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA14=\"\",0,'Detailed Cash Flow Chart'!AA14),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG14=\"\",0,'Detailed Cash Flow Chart'!AG14),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN14=\"\",0,'Detailed Cash Flow Chart'!AN14),0)","v":60740.053622762964},null,{"$f":"AA14\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S14=\"\",0,'Detailed Cash Flow Chart'!S14),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U14=\"\",0,'Detailed Cash Flow Chart'!U14),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W14=\"\",0,'Detailed Cash Flow Chart'!W14),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y14=\"\",0,'Detailed Cash Flow Chart'!Y14),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA14=\"\",0,'Detailed Cash Flow Chart'!AA14),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG14=\"\",0,'Detailed Cash Flow Chart'!AG14),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN14=\"\",0,'Detailed Cash Flow Chart'!AN14),0)","v":-21445.696391836638},null,{"$f":"AC14\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S14=\"\",0,'Detailed Cash Flow Chart'!S14),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U14=\"\",0,'Detailed Cash Flow Chart'!U14),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W14=\"\",0,'Detailed Cash Flow Chart'!W14),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y14=\"\",0,'Detailed Cash Flow Chart'!Y14),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA14=\"\",0,'Detailed Cash Flow Chart'!AA14),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG14=\"\",0,'Detailed Cash Flow Chart'!AG14),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN14=\"\",0,'Detailed Cash Flow Chart'!AN14),0)","v":-21445.696391836638},null,{"$f":"AE14\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S14=\"\",0,'Detailed Cash Flow Chart'!S14),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U14=\"\",0,'Detailed Cash Flow Chart'!U14),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W14=\"\",0,'Detailed Cash Flow Chart'!W14),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y14=\"\",0,'Detailed Cash Flow Chart'!Y14),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA14=\"\",0,'Detailed Cash Flow Chart'!AA14),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG14=\"\",0,'Detailed Cash Flow Chart'!AG14),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN14=\"\",0,'Detailed Cash Flow Chart'!AN14),0)","v":-21445.696391836638},null,{"$f":"AG14\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S14=\"\",0,'Detailed Cash Flow Chart'!S14),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U14=\"\",0,'Detailed Cash Flow Chart'!U14),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W14=\"\",0,'Detailed Cash Flow Chart'!W14),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y14=\"\",0,'Detailed Cash Flow Chart'!Y14),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA14=\"\",0,'Detailed Cash Flow Chart'!AA14),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG14=\"\",0,'Detailed Cash Flow Chart'!AG14),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN14=\"\",0,'Detailed Cash Flow Chart'!AN14),0)","v":-21445.696391836638},null,{"$f":"AI14\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S14=\"\",0,'Detailed Cash Flow Chart'!S14),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U14=\"\",0,'Detailed Cash Flow Chart'!U14),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W14=\"\",0,'Detailed Cash Flow Chart'!W14),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y14=\"\",0,'Detailed Cash Flow Chart'!Y14),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA14=\"\",0,'Detailed Cash Flow Chart'!AA14),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG14=\"\",0,'Detailed Cash Flow Chart'!AG14),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN14=\"\",0,'Detailed Cash Flow Chart'!AN14),0)","v":-21445.696391836638}]
[{"$f":"IF(ISERROR(C15),NA(),'Detailed Cash Flow Chart'!AJ15)","v":2025},{"$f":"'Detailed Cash Flow Chart'!B15","v":51},285311.67061100004,0,0,0,0,{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D15","v":0},{"$f":"IF(ISERROR(C15),NA(),'Detailed Cash Flow Chart'!C15)","v":83863.858172425797},55000,{"$f":"IF(ISERROR(C15),NA(),'Detailed Cash Flow Chart'!AQ15)","v":163768.68527535209},146447.81243857424,null,"inspect the cash flow chart to assess feasibility.",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E15=0,NA(),M15-'Detailed Cash Flow Chart'!E15)","v":73083.452179281696},null,{"$f":"Y15\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S15=\"\",0,'Detailed Cash Flow Chart'!S15),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U15=\"\",0,'Detailed Cash Flow Chart'!U15),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W15=\"\",0,'Detailed Cash Flow Chart'!W15),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y15=\"\",0,'Detailed Cash Flow Chart'!Y15),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA15=\"\",0,'Detailed Cash Flow Chart'!AA15),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG15=\"\",0,'Detailed Cash Flow Chart'!AG15),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN15=\"\",0,'Detailed Cash Flow Chart'!AN15),0)","v":73083.452179281696},null,{"$f":"AA15\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S15=\"\",0,'Detailed Cash Flow Chart'!S15),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U15=\"\",0,'Detailed Cash Flow Chart'!U15),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W15=\"\",0,'Detailed Cash Flow Chart'!W15),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y15=\"\",0,'Detailed Cash Flow Chart'!Y15),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA15=\"\",0,'Detailed Cash Flow Chart'!AA15),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG15=\"\",0,'Detailed Cash Flow Chart'!AG15),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN15=\"\",0,'Detailed Cash Flow Chart'!AN15),0)","v":-17320.872836777875},null,{"$f":"AC15\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S15=\"\",0,'Detailed Cash Flow Chart'!S15),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U15=\"\",0,'Detailed Cash Flow Chart'!U15),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W15=\"\",0,'Detailed Cash Flow Chart'!W15),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y15=\"\",0,'Detailed Cash Flow Chart'!Y15),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA15=\"\",0,'Detailed Cash Flow Chart'!AA15),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG15=\"\",0,'Detailed Cash Flow Chart'!AG15),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN15=\"\",0,'Detailed Cash Flow Chart'!AN15),0)","v":-17320.872836777875},null,{"$f":"AE15\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S15=\"\",0,'Detailed Cash Flow Chart'!S15),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U15=\"\",0,'Detailed Cash Flow Chart'!U15),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W15=\"\",0,'Detailed Cash Flow Chart'!W15),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y15=\"\",0,'Detailed Cash Flow Chart'!Y15),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA15=\"\",0,'Detailed Cash Flow Chart'!AA15),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG15=\"\",0,'Detailed Cash Flow Chart'!AG15),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN15=\"\",0,'Detailed Cash Flow Chart'!AN15),0)","v":-17320.872836777875},null,{"$f":"AG15\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S15=\"\",0,'Detailed Cash Flow Chart'!S15),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U15=\"\",0,'Detailed Cash Flow Chart'!U15),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W15=\"\",0,'Detailed Cash Flow Chart'!W15),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y15=\"\",0,'Detailed Cash Flow Chart'!Y15),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA15=\"\",0,'Detailed Cash Flow Chart'!AA15),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG15=\"\",0,'Detailed Cash Flow Chart'!AG15),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN15=\"\",0,'Detailed Cash Flow Chart'!AN15),0)","v":-17320.872836777875},null,{"$f":"AI15\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S15=\"\",0,'Detailed Cash Flow Chart'!S15),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U15=\"\",0,'Detailed Cash Flow Chart'!U15),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W15=\"\",0,'Detailed Cash Flow Chart'!W15),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y15=\"\",0,'Detailed Cash Flow Chart'!Y15),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA15=\"\",0,'Detailed Cash Flow Chart'!AA15),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG15=\"\",0,'Detailed Cash Flow Chart'!AG15),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN15=\"\",0,'Detailed Cash Flow Chart'!AN15),0)","v":-17320.872836777875}]
[{"$f":"IF(ISERROR(C16),NA(),'Detailed Cash Flow Chart'!AJ16)","v":2026},{"$f":"'Detailed Cash Flow Chart'!B16","v":52},313842.83767210005,0,0,0,0,{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D16","v":0},{"$f":"IF(ISERROR(C16),NA(),'Detailed Cash Flow Chart'!C16)","v":91411.605407944124},55000,{"$f":"IF(ISERROR(C16),NA(),'Detailed Cash Flow Chart'!AQ16)","v":180145.55380288733},167431.23226415593,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E16=0,NA(),M16-'Detailed Cash Flow Chart'!E16)","v":86730.435978934125},null,{"$f":"Y16\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S16=\"\",0,'Detailed Cash Flow Chart'!S16),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U16=\"\",0,'Detailed Cash Flow Chart'!U16),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W16=\"\",0,'Detailed Cash Flow Chart'!W16),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y16=\"\",0,'Detailed Cash Flow Chart'!Y16),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA16=\"\",0,'Detailed Cash Flow Chart'!AA16),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG16=\"\",0,'Detailed Cash Flow Chart'!AG16),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN16=\"\",0,'Detailed Cash Flow Chart'!AN16),0)","v":86730.435978934125},null,{"$f":"AA16\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S16=\"\",0,'Detailed Cash Flow Chart'!S16),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U16=\"\",0,'Detailed Cash Flow Chart'!U16),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W16=\"\",0,'Detailed Cash Flow Chart'!W16),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y16=\"\",0,'Detailed Cash Flow Chart'!Y16),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA16=\"\",0,'Detailed Cash Flow Chart'!AA16),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG16=\"\",0,'Detailed Cash Flow Chart'!AG16),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN16=\"\",0,'Detailed Cash Flow Chart'!AN16),0)","v":-12714.321538731405},null,{"$f":"AC16\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S16=\"\",0,'Detailed Cash Flow Chart'!S16),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U16=\"\",0,'Detailed Cash Flow Chart'!U16),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W16=\"\",0,'Detailed Cash Flow Chart'!W16),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y16=\"\",0,'Detailed Cash Flow Chart'!Y16),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA16=\"\",0,'Detailed Cash Flow Chart'!AA16),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG16=\"\",0,'Detailed Cash Flow Chart'!AG16),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN16=\"\",0,'Detailed Cash Flow Chart'!AN16),0)","v":-12714.321538731405},null,{"$f":"AE16\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S16=\"\",0,'Detailed Cash Flow Chart'!S16),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U16=\"\",0,'Detailed Cash Flow Chart'!U16),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W16=\"\",0,'Detailed Cash Flow Chart'!W16),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y16=\"\",0,'Detailed Cash Flow Chart'!Y16),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA16=\"\",0,'Detailed Cash Flow Chart'!AA16),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG16=\"\",0,'Detailed Cash Flow Chart'!AG16),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN16=\"\",0,'Detailed Cash Flow Chart'!AN16),0)","v":-12714.321538731405},null,{"$f":"AG16\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S16=\"\",0,'Detailed Cash Flow Chart'!S16),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U16=\"\",0,'Detailed Cash Flow Chart'!U16),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W16=\"\",0,'Detailed Cash Flow Chart'!W16),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y16=\"\",0,'Detailed Cash Flow Chart'!Y16),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA16=\"\",0,'Detailed Cash Flow Chart'!AA16),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG16=\"\",0,'Detailed Cash Flow Chart'!AG16),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN16=\"\",0,'Detailed Cash Flow Chart'!AN16),0)","v":-12714.321538731405},null,{"$f":"AI16\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S16=\"\",0,'Detailed Cash Flow Chart'!S16),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U16=\"\",0,'Detailed Cash Flow Chart'!U16),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W16=\"\",0,'Detailed Cash Flow Chart'!W16),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y16=\"\",0,'Detailed Cash Flow Chart'!Y16),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA16=\"\",0,'Detailed Cash Flow Chart'!AA16),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG16=\"\",0,'Detailed Cash Flow Chart'!AG16),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN16=\"\",0,'Detailed Cash Flow Chart'!AN16),0)","v":-12714.321538731405}]
[{"$f":"IF(ISERROR(C17),NA(),'Detailed Cash Flow Chart'!AJ17)","v":2027},{"$f":"'Detailed Cash Flow Chart'!B17","v":53},345227.12143931008,0,0,0,0,{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D17","v":0},{"$f":"IF(ISERROR(C17),NA(),'Detailed Cash Flow Chart'!C17)","v":99638.649894659102},55000,{"$f":"IF(ISERROR(C17),NA(),'Detailed Cash Flow Chart'!AQ17)","v":146655.31111347029},190588.47154465097,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E17=0,NA(),M17-'Detailed Cash Flow Chart'!E17)","v":101817.59563090699},null,{"$f":"Y17\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S17=\"\",0,'Detailed Cash Flow Chart'!S17),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U17=\"\",0,'Detailed Cash Flow Chart'!U17),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W17=\"\",0,'Detailed Cash Flow Chart'!W17),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y17=\"\",0,'Detailed Cash Flow Chart'!Y17),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA17=\"\",0,'Detailed Cash Flow Chart'!AA17),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG17=\"\",0,'Detailed Cash Flow Chart'!AG17),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN17=\"\",0,'Detailed Cash Flow Chart'!AN17),0)","v":101817.59563090699},null,{"$f":"AA17\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S17=\"\",0,'Detailed Cash Flow Chart'!S17),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U17=\"\",0,'Detailed Cash Flow Chart'!U17),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W17=\"\",0,'Detailed Cash Flow Chart'!W17),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y17=\"\",0,'Detailed Cash Flow Chart'!Y17),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA17=\"\",0,'Detailed Cash Flow Chart'!AA17),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG17=\"\",0,'Detailed Cash Flow Chart'!AG17),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN17=\"\",0,'Detailed Cash Flow Chart'!AN17),0)","v":43933.160431180659},null,{"$f":"AC17\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S17=\"\",0,'Detailed Cash Flow Chart'!S17),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U17=\"\",0,'Detailed Cash Flow Chart'!U17),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W17=\"\",0,'Detailed Cash Flow Chart'!W17),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y17=\"\",0,'Detailed Cash Flow Chart'!Y17),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA17=\"\",0,'Detailed Cash Flow Chart'!AA17),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG17=\"\",0,'Detailed Cash Flow Chart'!AG17),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN17=\"\",0,'Detailed Cash Flow Chart'!AN17),0)","v":43933.160431180659},null,{"$f":"AE17\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S17=\"\",0,'Detailed Cash Flow Chart'!S17),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U17=\"\",0,'Detailed Cash Flow Chart'!U17),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W17=\"\",0,'Detailed Cash Flow Chart'!W17),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y17=\"\",0,'Detailed Cash Flow Chart'!Y17),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA17=\"\",0,'Detailed Cash Flow Chart'!AA17),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG17=\"\",0,'Detailed Cash Flow Chart'!AG17),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN17=\"\",0,'Detailed Cash Flow Chart'!AN17),0)","v":43933.160431180659},null,{"$f":"AG17\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S17=\"\",0,'Detailed Cash Flow Chart'!S17),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U17=\"\",0,'Detailed Cash Flow Chart'!U17),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W17=\"\",0,'Detailed Cash Flow Chart'!W17),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y17=\"\",0,'Detailed Cash Flow Chart'!Y17),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA17=\"\",0,'Detailed Cash Flow Chart'!AA17),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG17=\"\",0,'Detailed Cash Flow Chart'!AG17),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN17=\"\",0,'Detailed Cash Flow Chart'!AN17),0)","v":43933.160431180659},null,{"$f":"AI17\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S17=\"\",0,'Detailed Cash Flow Chart'!S17),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U17=\"\",0,'Detailed Cash Flow Chart'!U17),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W17=\"\",0,'Detailed Cash Flow Chart'!W17),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y17=\"\",0,'Detailed Cash Flow Chart'!Y17),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA17=\"\",0,'Detailed Cash Flow Chart'!AA17),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG17=\"\",0,'Detailed Cash Flow Chart'!AG17),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN17=\"\",0,'Detailed Cash Flow Chart'!AN17),0)","v":43933.160431180659}]
[{"$f":"IF(ISERROR(C18),NA(),'Detailed Cash Flow Chart'!AJ18)","v":2028},{"$f":"'Detailed Cash Flow Chart'!B18","v":54},379749.8335832411,0,0,0,0,{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D18","v":0},{"$f":"IF(ISERROR(C18),NA(),'Detailed Cash Flow Chart'!C18)","v":108606.12838517842},55000,{"$f":"IF(ISERROR(C18),NA(),'Detailed Cash Flow Chart'!AQ18)","v":161320.84222481734},216143.7051980627,null,"If entries in this column turn red, it means that for that year, you will not be able ",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E18=0,NA(),M18-'Detailed Cash Flow Chart'!E18)","v":118495.74169294433},null,{"$f":"Y18\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S18=\"\",0,'Detailed Cash Flow Chart'!S18),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U18=\"\",0,'Detailed Cash Flow Chart'!U18),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W18=\"\",0,'Detailed Cash Flow Chart'!W18),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y18=\"\",0,'Detailed Cash Flow Chart'!Y18),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA18=\"\",0,'Detailed Cash Flow Chart'!AA18),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG18=\"\",0,'Detailed Cash Flow Chart'!AG18),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN18=\"\",0,'Detailed Cash Flow Chart'!AN18),0)","v":118495.74169294433},null,{"$f":"AA18\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S18=\"\",0,'Detailed Cash Flow Chart'!S18),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U18=\"\",0,'Detailed Cash Flow Chart'!U18),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W18=\"\",0,'Detailed Cash Flow Chart'!W18),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y18=\"\",0,'Detailed Cash Flow Chart'!Y18),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA18=\"\",0,'Detailed Cash Flow Chart'!AA18),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG18=\"\",0,'Detailed Cash Flow Chart'!AG18),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN18=\"\",0,'Detailed Cash Flow Chart'!AN18),0)","v":54822.862973245356},null,{"$f":"AC18\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S18=\"\",0,'Detailed Cash Flow Chart'!S18),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U18=\"\",0,'Detailed Cash Flow Chart'!U18),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W18=\"\",0,'Detailed Cash Flow Chart'!W18),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y18=\"\",0,'Detailed Cash Flow Chart'!Y18),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA18=\"\",0,'Detailed Cash Flow Chart'!AA18),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG18=\"\",0,'Detailed Cash Flow Chart'!AG18),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN18=\"\",0,'Detailed Cash Flow Chart'!AN18),0)","v":54822.862973245356},null,{"$f":"AE18\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S18=\"\",0,'Detailed Cash Flow Chart'!S18),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U18=\"\",0,'Detailed Cash Flow Chart'!U18),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W18=\"\",0,'Detailed Cash Flow Chart'!W18),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y18=\"\",0,'Detailed Cash Flow Chart'!Y18),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA18=\"\",0,'Detailed Cash Flow Chart'!AA18),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG18=\"\",0,'Detailed Cash Flow Chart'!AG18),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN18=\"\",0,'Detailed Cash Flow Chart'!AN18),0)","v":54822.862973245356},null,{"$f":"AG18\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S18=\"\",0,'Detailed Cash Flow Chart'!S18),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U18=\"\",0,'Detailed Cash Flow Chart'!U18),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W18=\"\",0,'Detailed Cash Flow Chart'!W18),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y18=\"\",0,'Detailed Cash Flow Chart'!Y18),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA18=\"\",0,'Detailed Cash Flow Chart'!AA18),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG18=\"\",0,'Detailed Cash Flow Chart'!AG18),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN18=\"\",0,'Detailed Cash Flow Chart'!AN18),0)","v":54822.862973245356},null,{"$f":"AI18\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S18=\"\",0,'Detailed Cash Flow Chart'!S18),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U18=\"\",0,'Detailed Cash Flow Chart'!U18),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W18=\"\",0,'Detailed Cash Flow Chart'!W18),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y18=\"\",0,'Detailed Cash Flow Chart'!Y18),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA18=\"\",0,'Detailed Cash Flow Chart'!AA18),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG18=\"\",0,'Detailed Cash Flow Chart'!AG18),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN18=\"\",0,'Detailed Cash Flow Chart'!AN18),0)","v":54822.862973245356}]
[{"$f":"IF(ISERROR(C19),NA(),'Detailed Cash Flow Chart'!AJ19)","v":2029},{"$f":"'Detailed Cash Flow Chart'!B19","v":55},417724.81694156519,0,0,0,0,{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D19","v":0},{"$f":"IF(ISERROR(C19),NA(),'Detailed Cash Flow Chart'!C19)","v":118380.67993984449},55000,{"$f":"IF(ISERROR(C19),NA(),'Detailed Cash Flow Chart'!AQ19)","v":107412.75985563021},244344.13700172072,null,"to invest enough for all your goals.",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E19=0,NA(),M19-'Detailed Cash Flow Chart'!E19)","v":136931.3771460905},null,{"$f":"Y19\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S19=\"\",0,'Detailed Cash Flow Chart'!S19),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U19=\"\",0,'Detailed Cash Flow Chart'!U19),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W19=\"\",0,'Detailed Cash Flow Chart'!W19),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y19=\"\",0,'Detailed Cash Flow Chart'!Y19),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA19=\"\",0,'Detailed Cash Flow Chart'!AA19),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG19=\"\",0,'Detailed Cash Flow Chart'!AG19),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN19=\"\",0,'Detailed Cash Flow Chart'!AN19),0)","v":136931.3771460905},null,{"$f":"AA19\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S19=\"\",0,'Detailed Cash Flow Chart'!S19),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U19=\"\",0,'Detailed Cash Flow Chart'!U19),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W19=\"\",0,'Detailed Cash Flow Chart'!W19),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y19=\"\",0,'Detailed Cash Flow Chart'!Y19),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA19=\"\",0,'Detailed Cash Flow Chart'!AA19),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG19=\"\",0,'Detailed Cash Flow Chart'!AG19),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN19=\"\",0,'Detailed Cash Flow Chart'!AN19),0)","v":136931.3771460905},null,{"$f":"AC19\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S19=\"\",0,'Detailed Cash Flow Chart'!S19),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U19=\"\",0,'Detailed Cash Flow Chart'!U19),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W19=\"\",0,'Detailed Cash Flow Chart'!W19),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y19=\"\",0,'Detailed Cash Flow Chart'!Y19),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA19=\"\",0,'Detailed Cash Flow Chart'!AA19),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG19=\"\",0,'Detailed Cash Flow Chart'!AG19),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN19=\"\",0,'Detailed Cash Flow Chart'!AN19),0)","v":136931.3771460905},null,{"$f":"AE19\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S19=\"\",0,'Detailed Cash Flow Chart'!S19),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U19=\"\",0,'Detailed Cash Flow Chart'!U19),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W19=\"\",0,'Detailed Cash Flow Chart'!W19),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y19=\"\",0,'Detailed Cash Flow Chart'!Y19),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA19=\"\",0,'Detailed Cash Flow Chart'!AA19),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG19=\"\",0,'Detailed Cash Flow Chart'!AG19),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN19=\"\",0,'Detailed Cash Flow Chart'!AN19),0)","v":136931.3771460905},null,{"$f":"AG19\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S19=\"\",0,'Detailed Cash Flow Chart'!S19),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U19=\"\",0,'Detailed Cash Flow Chart'!U19),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W19=\"\",0,'Detailed Cash Flow Chart'!W19),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y19=\"\",0,'Detailed Cash Flow Chart'!Y19),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA19=\"\",0,'Detailed Cash Flow Chart'!AA19),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG19=\"\",0,'Detailed Cash Flow Chart'!AG19),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN19=\"\",0,'Detailed Cash Flow Chart'!AN19),0)","v":136931.3771460905},null,{"$f":"AI19\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S19=\"\",0,'Detailed Cash Flow Chart'!S19),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U19=\"\",0,'Detailed Cash Flow Chart'!U19),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W19=\"\",0,'Detailed Cash Flow Chart'!W19),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y19=\"\",0,'Detailed Cash Flow Chart'!Y19),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA19=\"\",0,'Detailed Cash Flow Chart'!AA19),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG19=\"\",0,'Detailed Cash Flow Chart'!AG19),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN19=\"\",0,'Detailed Cash Flow Chart'!AN19),0)","v":136931.3771460905}]
[{"$f":"IF(ISERROR(C20),NA(),'Detailed Cash Flow Chart'!AJ20)","v":2030},{"$f":"'Detailed Cash Flow Chart'!B20","v":56},459497.29863572173,0,0,0,0,{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D20","v":0},{"$f":"IF(ISERROR(C20),NA(),'Detailed Cash Flow Chart'!C20)","v":129034.9411344305},55000,{"$f":"IF(ISERROR(C20),NA(),'Detailed Cash Flow Chart'!AQ20)","v":118154.03584119322},275462.3575012912,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E20=0,NA(),M20-'Detailed Cash Flow Chart'!E20)","v":157308.32166009798},null,{"$f":"Y20\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S20=\"\",0,'Detailed Cash Flow Chart'!S20),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U20=\"\",0,'Detailed Cash Flow Chart'!U20),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W20=\"\",0,'Detailed Cash Flow Chart'!W20),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y20=\"\",0,'Detailed Cash Flow Chart'!Y20),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA20=\"\",0,'Detailed Cash Flow Chart'!AA20),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG20=\"\",0,'Detailed Cash Flow Chart'!AG20),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN20=\"\",0,'Detailed Cash Flow Chart'!AN20),0)","v":157308.32166009798},null,{"$f":"AA20\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S20=\"\",0,'Detailed Cash Flow Chart'!S20),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U20=\"\",0,'Detailed Cash Flow Chart'!U20),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W20=\"\",0,'Detailed Cash Flow Chart'!W20),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y20=\"\",0,'Detailed Cash Flow Chart'!Y20),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA20=\"\",0,'Detailed Cash Flow Chart'!AA20),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG20=\"\",0,'Detailed Cash Flow Chart'!AG20),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN20=\"\",0,'Detailed Cash Flow Chart'!AN20),0)","v":157308.32166009798},null,{"$f":"AC20\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S20=\"\",0,'Detailed Cash Flow Chart'!S20),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U20=\"\",0,'Detailed Cash Flow Chart'!U20),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W20=\"\",0,'Detailed Cash Flow Chart'!W20),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y20=\"\",0,'Detailed Cash Flow Chart'!Y20),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA20=\"\",0,'Detailed Cash Flow Chart'!AA20),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG20=\"\",0,'Detailed Cash Flow Chart'!AG20),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN20=\"\",0,'Detailed Cash Flow Chart'!AN20),0)","v":157308.32166009798},null,{"$f":"AE20\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S20=\"\",0,'Detailed Cash Flow Chart'!S20),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U20=\"\",0,'Detailed Cash Flow Chart'!U20),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W20=\"\",0,'Detailed Cash Flow Chart'!W20),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y20=\"\",0,'Detailed Cash Flow Chart'!Y20),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA20=\"\",0,'Detailed Cash Flow Chart'!AA20),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG20=\"\",0,'Detailed Cash Flow Chart'!AG20),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN20=\"\",0,'Detailed Cash Flow Chart'!AN20),0)","v":157308.32166009798},null,{"$f":"AG20\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S20=\"\",0,'Detailed Cash Flow Chart'!S20),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U20=\"\",0,'Detailed Cash Flow Chart'!U20),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W20=\"\",0,'Detailed Cash Flow Chart'!W20),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y20=\"\",0,'Detailed Cash Flow Chart'!Y20),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA20=\"\",0,'Detailed Cash Flow Chart'!AA20),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG20=\"\",0,'Detailed Cash Flow Chart'!AG20),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN20=\"\",0,'Detailed Cash Flow Chart'!AN20),0)","v":157308.32166009798},null,{"$f":"AI20\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S20=\"\",0,'Detailed Cash Flow Chart'!S20),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U20=\"\",0,'Detailed Cash Flow Chart'!U20),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W20=\"\",0,'Detailed Cash Flow Chart'!W20),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y20=\"\",0,'Detailed Cash Flow Chart'!Y20),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA20=\"\",0,'Detailed Cash Flow Chart'!AA20),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG20=\"\",0,'Detailed Cash Flow Chart'!AG20),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN20=\"\",0,'Detailed Cash Flow Chart'!AN20),0)","v":157308.32166009798}]
[{"$f":"IF(ISERROR(C21),NA(),'Detailed Cash Flow Chart'!AJ21)","v":2031},{"$f":"'Detailed Cash Flow Chart'!B21","v":57},505447.0284992939,0,0,0,0,{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D21","v":0},{"$f":"IF(ISERROR(C21),NA(),'Detailed Cash Flow Chart'!C21)","v":140648.08583652927},{"$error":"#N/A"},{"$f":"IF(ISERROR(C21),NA(),'Detailed Cash Flow Chart'!AQ21)","v":129969.43942531255},364798.94266276463,null,"If there are too many red entries, this is an indication of",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E21=0,NA(),M21-'Detailed Cash Flow Chart'!E21)","v":234829.50323745207},null,{"$f":"Y21\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S21=\"\",0,'Detailed Cash Flow Chart'!S21),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U21=\"\",0,'Detailed Cash Flow Chart'!U21),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W21=\"\",0,'Detailed Cash Flow Chart'!W21),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y21=\"\",0,'Detailed Cash Flow Chart'!Y21),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA21=\"\",0,'Detailed Cash Flow Chart'!AA21),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG21=\"\",0,'Detailed Cash Flow Chart'!AG21),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN21=\"\",0,'Detailed Cash Flow Chart'!AN21),0)","v":234829.50323745207},null,{"$f":"AA21\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S21=\"\",0,'Detailed Cash Flow Chart'!S21),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U21=\"\",0,'Detailed Cash Flow Chart'!U21),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W21=\"\",0,'Detailed Cash Flow Chart'!W21),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y21=\"\",0,'Detailed Cash Flow Chart'!Y21),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA21=\"\",0,'Detailed Cash Flow Chart'!AA21),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG21=\"\",0,'Detailed Cash Flow Chart'!AG21),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN21=\"\",0,'Detailed Cash Flow Chart'!AN21),0)","v":234829.50323745207},null,{"$f":"AC21\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S21=\"\",0,'Detailed Cash Flow Chart'!S21),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U21=\"\",0,'Detailed Cash Flow Chart'!U21),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W21=\"\",0,'Detailed Cash Flow Chart'!W21),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y21=\"\",0,'Detailed Cash Flow Chart'!Y21),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA21=\"\",0,'Detailed Cash Flow Chart'!AA21),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG21=\"\",0,'Detailed Cash Flow Chart'!AG21),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN21=\"\",0,'Detailed Cash Flow Chart'!AN21),0)","v":234829.50323745207},null,{"$f":"AE21\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S21=\"\",0,'Detailed Cash Flow Chart'!S21),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U21=\"\",0,'Detailed Cash Flow Chart'!U21),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W21=\"\",0,'Detailed Cash Flow Chart'!W21),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y21=\"\",0,'Detailed Cash Flow Chart'!Y21),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA21=\"\",0,'Detailed Cash Flow Chart'!AA21),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG21=\"\",0,'Detailed Cash Flow Chart'!AG21),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN21=\"\",0,'Detailed Cash Flow Chart'!AN21),0)","v":234829.50323745207},null,{"$f":"AG21\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S21=\"\",0,'Detailed Cash Flow Chart'!S21),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U21=\"\",0,'Detailed Cash Flow Chart'!U21),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W21=\"\",0,'Detailed Cash Flow Chart'!W21),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y21=\"\",0,'Detailed Cash Flow Chart'!Y21),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA21=\"\",0,'Detailed Cash Flow Chart'!AA21),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG21=\"\",0,'Detailed Cash Flow Chart'!AG21),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN21=\"\",0,'Detailed Cash Flow Chart'!AN21),0)","v":234829.50323745207},null,{"$f":"AI21\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S21=\"\",0,'Detailed Cash Flow Chart'!S21),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U21=\"\",0,'Detailed Cash Flow Chart'!U21),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W21=\"\",0,'Detailed Cash Flow Chart'!W21),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y21=\"\",0,'Detailed Cash Flow Chart'!Y21),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA21=\"\",0,'Detailed Cash Flow Chart'!AA21),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG21=\"\",0,'Detailed Cash Flow Chart'!AG21),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN21=\"\",0,'Detailed Cash Flow Chart'!AN21),0)","v":234829.50323745207}]
[{"$f":"IF(ISERROR(C22),NA(),'Detailed Cash Flow Chart'!AJ22)","v":2032},{"$f":"'Detailed Cash Flow Chart'!B22","v":58},555991.73134922329,0,0,0,0,{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D22","v":0},{"$f":"IF(ISERROR(C22),NA(),'Detailed Cash Flow Chart'!C22)","v":153306.41356181691},{"$error":"#N/A"},{"$f":"IF(ISERROR(C22),NA(),'Detailed Cash Flow Chart'!AQ22)","v":142966.38336784381},402685.31778740638,null,"1) high expenses,",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E22=0,NA(),M22-'Detailed Cash Flow Chart'!E22)","v":259718.93441956257},null,{"$f":"Y22\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S22=\"\",0,'Detailed Cash Flow Chart'!S22),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U22=\"\",0,'Detailed Cash Flow Chart'!U22),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W22=\"\",0,'Detailed Cash Flow Chart'!W22),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y22=\"\",0,'Detailed Cash Flow Chart'!Y22),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA22=\"\",0,'Detailed Cash Flow Chart'!AA22),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG22=\"\",0,'Detailed Cash Flow Chart'!AG22),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN22=\"\",0,'Detailed Cash Flow Chart'!AN22),0)","v":259718.93441956257},null,{"$f":"AA22\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S22=\"\",0,'Detailed Cash Flow Chart'!S22),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U22=\"\",0,'Detailed Cash Flow Chart'!U22),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W22=\"\",0,'Detailed Cash Flow Chart'!W22),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y22=\"\",0,'Detailed Cash Flow Chart'!Y22),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA22=\"\",0,'Detailed Cash Flow Chart'!AA22),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG22=\"\",0,'Detailed Cash Flow Chart'!AG22),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN22=\"\",0,'Detailed Cash Flow Chart'!AN22),0)","v":259718.93441956257},null,{"$f":"AC22\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S22=\"\",0,'Detailed Cash Flow Chart'!S22),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U22=\"\",0,'Detailed Cash Flow Chart'!U22),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W22=\"\",0,'Detailed Cash Flow Chart'!W22),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y22=\"\",0,'Detailed Cash Flow Chart'!Y22),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA22=\"\",0,'Detailed Cash Flow Chart'!AA22),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG22=\"\",0,'Detailed Cash Flow Chart'!AG22),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN22=\"\",0,'Detailed Cash Flow Chart'!AN22),0)","v":259718.93441956257},null,{"$f":"AE22\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S22=\"\",0,'Detailed Cash Flow Chart'!S22),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U22=\"\",0,'Detailed Cash Flow Chart'!U22),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W22=\"\",0,'Detailed Cash Flow Chart'!W22),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y22=\"\",0,'Detailed Cash Flow Chart'!Y22),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA22=\"\",0,'Detailed Cash Flow Chart'!AA22),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG22=\"\",0,'Detailed Cash Flow Chart'!AG22),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN22=\"\",0,'Detailed Cash Flow Chart'!AN22),0)","v":259718.93441956257},null,{"$f":"AG22\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S22=\"\",0,'Detailed Cash Flow Chart'!S22),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U22=\"\",0,'Detailed Cash Flow Chart'!U22),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W22=\"\",0,'Detailed Cash Flow Chart'!W22),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y22=\"\",0,'Detailed Cash Flow Chart'!Y22),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA22=\"\",0,'Detailed Cash Flow Chart'!AA22),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG22=\"\",0,'Detailed Cash Flow Chart'!AG22),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN22=\"\",0,'Detailed Cash Flow Chart'!AN22),0)","v":259718.93441956257},null,{"$f":"AI22\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S22=\"\",0,'Detailed Cash Flow Chart'!S22),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U22=\"\",0,'Detailed Cash Flow Chart'!U22),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W22=\"\",0,'Detailed Cash Flow Chart'!W22),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y22=\"\",0,'Detailed Cash Flow Chart'!Y22),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA22=\"\",0,'Detailed Cash Flow Chart'!AA22),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG22=\"\",0,'Detailed Cash Flow Chart'!AG22),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN22=\"\",0,'Detailed Cash Flow Chart'!AN22),0)","v":259718.93441956257}]
[{"$f":"IF(ISERROR(C23),NA(),'Detailed Cash Flow Chart'!AJ23)","v":2033},{"$f":"'Detailed Cash Flow Chart'!B23","v":59},611590.90448414558,0,0,0,0,{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D23","v":0},{"$f":"IF(ISERROR(C23),NA(),'Detailed Cash Flow Chart'!C23)","v":167103.99078238045},{"$error":"#N/A"},{"$f":"IF(ISERROR(C23),NA(),'Detailed Cash Flow Chart'!AQ23)","v":157263.02170462819},444486.91370176512,null,"2) high debt",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E23=0,NA(),M23-'Detailed Cash Flow Chart'!E23)","v":287223.89199713693},null,{"$f":"Y23\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S23=\"\",0,'Detailed Cash Flow Chart'!S23),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U23=\"\",0,'Detailed Cash Flow Chart'!U23),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W23=\"\",0,'Detailed Cash Flow Chart'!W23),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y23=\"\",0,'Detailed Cash Flow Chart'!Y23),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA23=\"\",0,'Detailed Cash Flow Chart'!AA23),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG23=\"\",0,'Detailed Cash Flow Chart'!AG23),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN23=\"\",0,'Detailed Cash Flow Chart'!AN23),0)","v":287223.89199713693},null,{"$f":"AA23\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S23=\"\",0,'Detailed Cash Flow Chart'!S23),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U23=\"\",0,'Detailed Cash Flow Chart'!U23),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W23=\"\",0,'Detailed Cash Flow Chart'!W23),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y23=\"\",0,'Detailed Cash Flow Chart'!Y23),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA23=\"\",0,'Detailed Cash Flow Chart'!AA23),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG23=\"\",0,'Detailed Cash Flow Chart'!AG23),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN23=\"\",0,'Detailed Cash Flow Chart'!AN23),0)","v":287223.89199713693},null,{"$f":"AC23\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S23=\"\",0,'Detailed Cash Flow Chart'!S23),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U23=\"\",0,'Detailed Cash Flow Chart'!U23),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W23=\"\",0,'Detailed Cash Flow Chart'!W23),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y23=\"\",0,'Detailed Cash Flow Chart'!Y23),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA23=\"\",0,'Detailed Cash Flow Chart'!AA23),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG23=\"\",0,'Detailed Cash Flow Chart'!AG23),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN23=\"\",0,'Detailed Cash Flow Chart'!AN23),0)","v":287223.89199713693},null,{"$f":"AE23\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S23=\"\",0,'Detailed Cash Flow Chart'!S23),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U23=\"\",0,'Detailed Cash Flow Chart'!U23),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W23=\"\",0,'Detailed Cash Flow Chart'!W23),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y23=\"\",0,'Detailed Cash Flow Chart'!Y23),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA23=\"\",0,'Detailed Cash Flow Chart'!AA23),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG23=\"\",0,'Detailed Cash Flow Chart'!AG23),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN23=\"\",0,'Detailed Cash Flow Chart'!AN23),0)","v":287223.89199713693},null,{"$f":"AG23\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S23=\"\",0,'Detailed Cash Flow Chart'!S23),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U23=\"\",0,'Detailed Cash Flow Chart'!U23),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W23=\"\",0,'Detailed Cash Flow Chart'!W23),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y23=\"\",0,'Detailed Cash Flow Chart'!Y23),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA23=\"\",0,'Detailed Cash Flow Chart'!AA23),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG23=\"\",0,'Detailed Cash Flow Chart'!AG23),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN23=\"\",0,'Detailed Cash Flow Chart'!AN23),0)","v":287223.89199713693},null,{"$f":"AI23\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S23=\"\",0,'Detailed Cash Flow Chart'!S23),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U23=\"\",0,'Detailed Cash Flow Chart'!U23),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W23=\"\",0,'Detailed Cash Flow Chart'!W23),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y23=\"\",0,'Detailed Cash Flow Chart'!Y23),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA23=\"\",0,'Detailed Cash Flow Chart'!AA23),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG23=\"\",0,'Detailed Cash Flow Chart'!AG23),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN23=\"\",0,'Detailed Cash Flow Chart'!AN23),0)","v":287223.89199713693}]
[{"$f":"IF(ISERROR(C24),NA(),'Detailed Cash Flow Chart'!AJ24)","v":2034},{"$f":"'Detailed Cash Flow Chart'!B24","v":60},672749.99493256013,0,0,0,0,{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D24","v":0},{"$f":"IF(ISERROR(C24),NA(),'Detailed Cash Flow Chart'!C24)","v":182143.3499527947},{"$error":"#N/A"},{"$f":"IF(ISERROR(C24),NA(),'Detailed Cash Flow Chart'!AQ24)","v":172989.32387509101},490606.64497976541,null,"3) expecation not proportional to income.",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E24=0,NA(),M24-'Detailed Cash Flow Chart'!E24)","v":317617.32110467437},null,{"$f":"Y24\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S24=\"\",0,'Detailed Cash Flow Chart'!S24),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U24=\"\",0,'Detailed Cash Flow Chart'!U24),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W24=\"\",0,'Detailed Cash Flow Chart'!W24),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y24=\"\",0,'Detailed Cash Flow Chart'!Y24),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA24=\"\",0,'Detailed Cash Flow Chart'!AA24),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG24=\"\",0,'Detailed Cash Flow Chart'!AG24),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN24=\"\",0,'Detailed Cash Flow Chart'!AN24),0)","v":317617.32110467437},null,{"$f":"AA24\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S24=\"\",0,'Detailed Cash Flow Chart'!S24),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U24=\"\",0,'Detailed Cash Flow Chart'!U24),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W24=\"\",0,'Detailed Cash Flow Chart'!W24),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y24=\"\",0,'Detailed Cash Flow Chart'!Y24),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA24=\"\",0,'Detailed Cash Flow Chart'!AA24),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG24=\"\",0,'Detailed Cash Flow Chart'!AG24),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN24=\"\",0,'Detailed Cash Flow Chart'!AN24),0)","v":317617.32110467437},null,{"$f":"AC24\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S24=\"\",0,'Detailed Cash Flow Chart'!S24),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U24=\"\",0,'Detailed Cash Flow Chart'!U24),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W24=\"\",0,'Detailed Cash Flow Chart'!W24),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y24=\"\",0,'Detailed Cash Flow Chart'!Y24),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA24=\"\",0,'Detailed Cash Flow Chart'!AA24),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG24=\"\",0,'Detailed Cash Flow Chart'!AG24),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN24=\"\",0,'Detailed Cash Flow Chart'!AN24),0)","v":317617.32110467437},null,{"$f":"AE24\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S24=\"\",0,'Detailed Cash Flow Chart'!S24),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U24=\"\",0,'Detailed Cash Flow Chart'!U24),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W24=\"\",0,'Detailed Cash Flow Chart'!W24),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y24=\"\",0,'Detailed Cash Flow Chart'!Y24),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA24=\"\",0,'Detailed Cash Flow Chart'!AA24),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG24=\"\",0,'Detailed Cash Flow Chart'!AG24),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN24=\"\",0,'Detailed Cash Flow Chart'!AN24),0)","v":317617.32110467437},null,{"$f":"AG24\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S24=\"\",0,'Detailed Cash Flow Chart'!S24),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U24=\"\",0,'Detailed Cash Flow Chart'!U24),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W24=\"\",0,'Detailed Cash Flow Chart'!W24),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y24=\"\",0,'Detailed Cash Flow Chart'!Y24),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA24=\"\",0,'Detailed Cash Flow Chart'!AA24),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG24=\"\",0,'Detailed Cash Flow Chart'!AG24),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN24=\"\",0,'Detailed Cash Flow Chart'!AN24),0)","v":317617.32110467437},null,{"$f":"AI24\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S24=\"\",0,'Detailed Cash Flow Chart'!S24),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U24=\"\",0,'Detailed Cash Flow Chart'!U24),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W24=\"\",0,'Detailed Cash Flow Chart'!W24),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y24=\"\",0,'Detailed Cash Flow Chart'!Y24),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA24=\"\",0,'Detailed Cash Flow Chart'!AA24),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG24=\"\",0,'Detailed Cash Flow Chart'!AG24),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN24=\"\",0,'Detailed Cash Flow Chart'!AN24),0)","v":317617.32110467437}]
[{"$f":"IF(ISERROR(C25),NA(),'Detailed Cash Flow Chart'!AJ25)","v":2035},{"$f":"'Detailed Cash Flow Chart'!B25","v":61},740024.99442581611,0,0,0,0,{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D25","v":0},{"$f":"IF(ISERROR(C25),NA(),'Detailed Cash Flow Chart'!C25)","v":198536.25144854625},{"$error":"#N/A"},{"$f":"IF(ISERROR(C25),NA(),'Detailed Cash Flow Chart'!AQ25)","v":190288.2562626001},541488.74297726993,null,"4) many other issues!",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E25=0,NA(),M25-'Detailed Cash Flow Chart'!E25)","v":351200.48671466985},null,{"$f":"Y25\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S25=\"\",0,'Detailed Cash Flow Chart'!S25),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U25=\"\",0,'Detailed Cash Flow Chart'!U25),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W25=\"\",0,'Detailed Cash Flow Chart'!W25),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y25=\"\",0,'Detailed Cash Flow Chart'!Y25),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA25=\"\",0,'Detailed Cash Flow Chart'!AA25),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG25=\"\",0,'Detailed Cash Flow Chart'!AG25),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN25=\"\",0,'Detailed Cash Flow Chart'!AN25),0)","v":351200.48671466985},null,{"$f":"AA25\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S25=\"\",0,'Detailed Cash Flow Chart'!S25),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U25=\"\",0,'Detailed Cash Flow Chart'!U25),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W25=\"\",0,'Detailed Cash Flow Chart'!W25),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y25=\"\",0,'Detailed Cash Flow Chart'!Y25),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA25=\"\",0,'Detailed Cash Flow Chart'!AA25),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG25=\"\",0,'Detailed Cash Flow Chart'!AG25),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN25=\"\",0,'Detailed Cash Flow Chart'!AN25),0)","v":351200.48671466985},null,{"$f":"AC25\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S25=\"\",0,'Detailed Cash Flow Chart'!S25),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U25=\"\",0,'Detailed Cash Flow Chart'!U25),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W25=\"\",0,'Detailed Cash Flow Chart'!W25),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y25=\"\",0,'Detailed Cash Flow Chart'!Y25),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA25=\"\",0,'Detailed Cash Flow Chart'!AA25),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG25=\"\",0,'Detailed Cash Flow Chart'!AG25),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN25=\"\",0,'Detailed Cash Flow Chart'!AN25),0)","v":351200.48671466985},null,{"$f":"AE25\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S25=\"\",0,'Detailed Cash Flow Chart'!S25),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U25=\"\",0,'Detailed Cash Flow Chart'!U25),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W25=\"\",0,'Detailed Cash Flow Chart'!W25),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y25=\"\",0,'Detailed Cash Flow Chart'!Y25),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA25=\"\",0,'Detailed Cash Flow Chart'!AA25),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG25=\"\",0,'Detailed Cash Flow Chart'!AG25),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN25=\"\",0,'Detailed Cash Flow Chart'!AN25),0)","v":351200.48671466985},null,{"$f":"AG25\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S25=\"\",0,'Detailed Cash Flow Chart'!S25),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U25=\"\",0,'Detailed Cash Flow Chart'!U25),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W25=\"\",0,'Detailed Cash Flow Chart'!W25),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y25=\"\",0,'Detailed Cash Flow Chart'!Y25),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA25=\"\",0,'Detailed Cash Flow Chart'!AA25),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG25=\"\",0,'Detailed Cash Flow Chart'!AG25),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN25=\"\",0,'Detailed Cash Flow Chart'!AN25),0)","v":351200.48671466985},null,{"$f":"AI25\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S25=\"\",0,'Detailed Cash Flow Chart'!S25),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U25=\"\",0,'Detailed Cash Flow Chart'!U25),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W25=\"\",0,'Detailed Cash Flow Chart'!W25),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y25=\"\",0,'Detailed Cash Flow Chart'!Y25),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA25=\"\",0,'Detailed Cash Flow Chart'!AA25),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG25=\"\",0,'Detailed Cash Flow Chart'!AG25),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN25=\"\",0,'Detailed Cash Flow Chart'!AN25),0)","v":351200.48671466985}]
[{"$f":"IF(ISERROR(C26),NA(),'Detailed Cash Flow Chart'!AJ26)","v":2036},{"$f":"'Detailed Cash Flow Chart'!B26","v":62},814027.49386839778,0,0,0,0,{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D26","v":0},{"$f":"IF(ISERROR(C26),NA(),'Detailed Cash Flow Chart'!C26)","v":216404.51407891541},{"$error":"#N/A"},{"$f":"IF(ISERROR(C26),NA(),'Detailed Cash Flow Chart'!AQ26)","v":209317.08188886012},597622.97978948243,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E26=0,NA(),M26-'Detailed Cash Flow Chart'!E26)","v":388305.89790062234},null,{"$f":"Y26\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S26=\"\",0,'Detailed Cash Flow Chart'!S26),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U26=\"\",0,'Detailed Cash Flow Chart'!U26),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W26=\"\",0,'Detailed Cash Flow Chart'!W26),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y26=\"\",0,'Detailed Cash Flow Chart'!Y26),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA26=\"\",0,'Detailed Cash Flow Chart'!AA26),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG26=\"\",0,'Detailed Cash Flow Chart'!AG26),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN26=\"\",0,'Detailed Cash Flow Chart'!AN26),0)","v":388305.89790062234},null,{"$f":"AA26\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S26=\"\",0,'Detailed Cash Flow Chart'!S26),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U26=\"\",0,'Detailed Cash Flow Chart'!U26),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W26=\"\",0,'Detailed Cash Flow Chart'!W26),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y26=\"\",0,'Detailed Cash Flow Chart'!Y26),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA26=\"\",0,'Detailed Cash Flow Chart'!AA26),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG26=\"\",0,'Detailed Cash Flow Chart'!AG26),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN26=\"\",0,'Detailed Cash Flow Chart'!AN26),0)","v":388305.89790062234},null,{"$f":"AC26\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S26=\"\",0,'Detailed Cash Flow Chart'!S26),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U26=\"\",0,'Detailed Cash Flow Chart'!U26),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W26=\"\",0,'Detailed Cash Flow Chart'!W26),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y26=\"\",0,'Detailed Cash Flow Chart'!Y26),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA26=\"\",0,'Detailed Cash Flow Chart'!AA26),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG26=\"\",0,'Detailed Cash Flow Chart'!AG26),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN26=\"\",0,'Detailed Cash Flow Chart'!AN26),0)","v":388305.89790062234},null,{"$f":"AE26\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S26=\"\",0,'Detailed Cash Flow Chart'!S26),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U26=\"\",0,'Detailed Cash Flow Chart'!U26),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W26=\"\",0,'Detailed Cash Flow Chart'!W26),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y26=\"\",0,'Detailed Cash Flow Chart'!Y26),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA26=\"\",0,'Detailed Cash Flow Chart'!AA26),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG26=\"\",0,'Detailed Cash Flow Chart'!AG26),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN26=\"\",0,'Detailed Cash Flow Chart'!AN26),0)","v":388305.89790062234},null,{"$f":"AG26\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S26=\"\",0,'Detailed Cash Flow Chart'!S26),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U26=\"\",0,'Detailed Cash Flow Chart'!U26),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W26=\"\",0,'Detailed Cash Flow Chart'!W26),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y26=\"\",0,'Detailed Cash Flow Chart'!Y26),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA26=\"\",0,'Detailed Cash Flow Chart'!AA26),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG26=\"\",0,'Detailed Cash Flow Chart'!AG26),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN26=\"\",0,'Detailed Cash Flow Chart'!AN26),0)","v":388305.89790062234},null,{"$f":"AI26\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S26=\"\",0,'Detailed Cash Flow Chart'!S26),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U26=\"\",0,'Detailed Cash Flow Chart'!U26),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W26=\"\",0,'Detailed Cash Flow Chart'!W26),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y26=\"\",0,'Detailed Cash Flow Chart'!Y26),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA26=\"\",0,'Detailed Cash Flow Chart'!AA26),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG26=\"\",0,'Detailed Cash Flow Chart'!AG26),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN26=\"\",0,'Detailed Cash Flow Chart'!AN26),0)","v":388305.89790062234}]
[{"$f":"IF(ISERROR(C27),NA(),'Detailed Cash Flow Chart'!AJ27)","v":2037},{"$f":"'Detailed Cash Flow Chart'!B27","v":63},895430.24325523758,0,0,0,0,{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D27","v":0},{"$f":"IF(ISERROR(C27),NA(),'Detailed Cash Flow Chart'!C27)","v":235880.92034601781},{"$error":"#N/A"},{"$f":"IF(ISERROR(C27),NA(),'Detailed Cash Flow Chart'!AQ27)","v":230248.79007774615},659549.32290921977,null,"So you may need to consider changes to either your lifestyle or consider",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E27=0,NA(),M27-'Detailed Cash Flow Chart'!E27)","v":429300.53283147363},null,{"$f":"Y27\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S27=\"\",0,'Detailed Cash Flow Chart'!S27),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U27=\"\",0,'Detailed Cash Flow Chart'!U27),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W27=\"\",0,'Detailed Cash Flow Chart'!W27),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y27=\"\",0,'Detailed Cash Flow Chart'!Y27),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA27=\"\",0,'Detailed Cash Flow Chart'!AA27),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG27=\"\",0,'Detailed Cash Flow Chart'!AG27),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN27=\"\",0,'Detailed Cash Flow Chart'!AN27),0)","v":429300.53283147363},null,{"$f":"AA27\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S27=\"\",0,'Detailed Cash Flow Chart'!S27),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U27=\"\",0,'Detailed Cash Flow Chart'!U27),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W27=\"\",0,'Detailed Cash Flow Chart'!W27),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y27=\"\",0,'Detailed Cash Flow Chart'!Y27),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA27=\"\",0,'Detailed Cash Flow Chart'!AA27),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG27=\"\",0,'Detailed Cash Flow Chart'!AG27),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN27=\"\",0,'Detailed Cash Flow Chart'!AN27),0)","v":429300.53283147363},null,{"$f":"AC27\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S27=\"\",0,'Detailed Cash Flow Chart'!S27),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U27=\"\",0,'Detailed Cash Flow Chart'!U27),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W27=\"\",0,'Detailed Cash Flow Chart'!W27),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y27=\"\",0,'Detailed Cash Flow Chart'!Y27),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA27=\"\",0,'Detailed Cash Flow Chart'!AA27),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG27=\"\",0,'Detailed Cash Flow Chart'!AG27),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN27=\"\",0,'Detailed Cash Flow Chart'!AN27),0)","v":429300.53283147363},null,{"$f":"AE27\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S27=\"\",0,'Detailed Cash Flow Chart'!S27),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U27=\"\",0,'Detailed Cash Flow Chart'!U27),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W27=\"\",0,'Detailed Cash Flow Chart'!W27),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y27=\"\",0,'Detailed Cash Flow Chart'!Y27),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA27=\"\",0,'Detailed Cash Flow Chart'!AA27),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG27=\"\",0,'Detailed Cash Flow Chart'!AG27),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN27=\"\",0,'Detailed Cash Flow Chart'!AN27),0)","v":429300.53283147363},null,{"$f":"AG27\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S27=\"\",0,'Detailed Cash Flow Chart'!S27),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U27=\"\",0,'Detailed Cash Flow Chart'!U27),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W27=\"\",0,'Detailed Cash Flow Chart'!W27),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y27=\"\",0,'Detailed Cash Flow Chart'!Y27),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA27=\"\",0,'Detailed Cash Flow Chart'!AA27),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG27=\"\",0,'Detailed Cash Flow Chart'!AG27),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN27=\"\",0,'Detailed Cash Flow Chart'!AN27),0)","v":429300.53283147363},null,{"$f":"AI27\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S27=\"\",0,'Detailed Cash Flow Chart'!S27),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U27=\"\",0,'Detailed Cash Flow Chart'!U27),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W27=\"\",0,'Detailed Cash Flow Chart'!W27),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y27=\"\",0,'Detailed Cash Flow Chart'!Y27),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA27=\"\",0,'Detailed Cash Flow Chart'!AA27),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG27=\"\",0,'Detailed Cash Flow Chart'!AG27),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN27=\"\",0,'Detailed Cash Flow Chart'!AN27),0)","v":429300.53283147363}]
[{"$f":"IF(ISERROR(C28),NA(),'Detailed Cash Flow Chart'!AJ28)","v":2038},{"$f":"'Detailed Cash Flow Chart'!B28","v":64},984973.26758076134,0,0,0,0,{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D28","v":0},{"$f":"IF(ISERROR(C28),NA(),'Detailed Cash Flow Chart'!C28)","v":257110.20317715942},{"$error":"#N/A"},{"$f":"IF(ISERROR(C28),NA(),'Detailed Cash Flow Chart'!AQ28)","v":253273.66908552076},727863.06440360192,null,"changing your goal parameters like duration, corpus, time of investment etc.",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E28=0,NA(),M28-'Detailed Cash Flow Chart'!E28)","v":474589.39531808114},null,{"$f":"Y28\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S28=\"\",0,'Detailed Cash Flow Chart'!S28),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U28=\"\",0,'Detailed Cash Flow Chart'!U28),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W28=\"\",0,'Detailed Cash Flow Chart'!W28),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y28=\"\",0,'Detailed Cash Flow Chart'!Y28),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA28=\"\",0,'Detailed Cash Flow Chart'!AA28),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG28=\"\",0,'Detailed Cash Flow Chart'!AG28),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN28=\"\",0,'Detailed Cash Flow Chart'!AN28),0)","v":474589.39531808114},null,{"$f":"AA28\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S28=\"\",0,'Detailed Cash Flow Chart'!S28),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U28=\"\",0,'Detailed Cash Flow Chart'!U28),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W28=\"\",0,'Detailed Cash Flow Chart'!W28),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y28=\"\",0,'Detailed Cash Flow Chart'!Y28),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA28=\"\",0,'Detailed Cash Flow Chart'!AA28),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG28=\"\",0,'Detailed Cash Flow Chart'!AG28),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN28=\"\",0,'Detailed Cash Flow Chart'!AN28),0)","v":474589.39531808114},null,{"$f":"AC28\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S28=\"\",0,'Detailed Cash Flow Chart'!S28),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U28=\"\",0,'Detailed Cash Flow Chart'!U28),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W28=\"\",0,'Detailed Cash Flow Chart'!W28),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y28=\"\",0,'Detailed Cash Flow Chart'!Y28),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA28=\"\",0,'Detailed Cash Flow Chart'!AA28),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG28=\"\",0,'Detailed Cash Flow Chart'!AG28),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN28=\"\",0,'Detailed Cash Flow Chart'!AN28),0)","v":474589.39531808114},null,{"$f":"AE28\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S28=\"\",0,'Detailed Cash Flow Chart'!S28),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U28=\"\",0,'Detailed Cash Flow Chart'!U28),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W28=\"\",0,'Detailed Cash Flow Chart'!W28),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y28=\"\",0,'Detailed Cash Flow Chart'!Y28),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA28=\"\",0,'Detailed Cash Flow Chart'!AA28),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG28=\"\",0,'Detailed Cash Flow Chart'!AG28),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN28=\"\",0,'Detailed Cash Flow Chart'!AN28),0)","v":474589.39531808114},null,{"$f":"AG28\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S28=\"\",0,'Detailed Cash Flow Chart'!S28),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U28=\"\",0,'Detailed Cash Flow Chart'!U28),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W28=\"\",0,'Detailed Cash Flow Chart'!W28),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y28=\"\",0,'Detailed Cash Flow Chart'!Y28),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA28=\"\",0,'Detailed Cash Flow Chart'!AA28),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG28=\"\",0,'Detailed Cash Flow Chart'!AG28),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN28=\"\",0,'Detailed Cash Flow Chart'!AN28),0)","v":474589.39531808114},null,{"$f":"AI28\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S28=\"\",0,'Detailed Cash Flow Chart'!S28),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U28=\"\",0,'Detailed Cash Flow Chart'!U28),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W28=\"\",0,'Detailed Cash Flow Chart'!W28),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y28=\"\",0,'Detailed Cash Flow Chart'!Y28),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA28=\"\",0,'Detailed Cash Flow Chart'!AA28),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG28=\"\",0,'Detailed Cash Flow Chart'!AG28),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN28=\"\",0,'Detailed Cash Flow Chart'!AN28),0)","v":474589.39531808114}]
[{"$f":"IF(ISERROR(C29),NA(),'Detailed Cash Flow Chart'!AJ29)","v":2039},{"$f":"'Detailed Cash Flow Chart'!B29","v":65},1083470.5943388375,0,0,0,0,{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D29","v":280250.12146310386},{"$f":"IF(ISERROR(C29),NA(),'Detailed Cash Flow Chart'!C29)","v":280250.1214631038},{"$error":"#N/A"},{"$f":"IF(ISERROR(C29),NA(),'Detailed Cash Flow Chart'!AQ29)","v":0},1083470.5943388375,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E29=0,NA(),M29-'Detailed Cash Flow Chart'!E29)","v":{"$error":"#N/A"}},null,{"$f":"Y29\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S29=\"\",0,'Detailed Cash Flow Chart'!S29),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U29=\"\",0,'Detailed Cash Flow Chart'!U29),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W29=\"\",0,'Detailed Cash Flow Chart'!W29),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y29=\"\",0,'Detailed Cash Flow Chart'!Y29),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA29=\"\",0,'Detailed Cash Flow Chart'!AA29),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG29=\"\",0,'Detailed Cash Flow Chart'!AG29),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN29=\"\",0,'Detailed Cash Flow Chart'!AN29),0)","v":{"$error":"#N/A"}},null,{"$f":"AA29\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S29=\"\",0,'Detailed Cash Flow Chart'!S29),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U29=\"\",0,'Detailed Cash Flow Chart'!U29),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W29=\"\",0,'Detailed Cash Flow Chart'!W29),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y29=\"\",0,'Detailed Cash Flow Chart'!Y29),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA29=\"\",0,'Detailed Cash Flow Chart'!AA29),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG29=\"\",0,'Detailed Cash Flow Chart'!AG29),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN29=\"\",0,'Detailed Cash Flow Chart'!AN29),0)","v":{"$error":"#N/A"}},null,{"$f":"AC29\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S29=\"\",0,'Detailed Cash Flow Chart'!S29),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U29=\"\",0,'Detailed Cash Flow Chart'!U29),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W29=\"\",0,'Detailed Cash Flow Chart'!W29),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y29=\"\",0,'Detailed Cash Flow Chart'!Y29),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA29=\"\",0,'Detailed Cash Flow Chart'!AA29),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG29=\"\",0,'Detailed Cash Flow Chart'!AG29),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN29=\"\",0,'Detailed Cash Flow Chart'!AN29),0)","v":{"$error":"#N/A"}},null,{"$f":"AE29\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S29=\"\",0,'Detailed Cash Flow Chart'!S29),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U29=\"\",0,'Detailed Cash Flow Chart'!U29),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W29=\"\",0,'Detailed Cash Flow Chart'!W29),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y29=\"\",0,'Detailed Cash Flow Chart'!Y29),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA29=\"\",0,'Detailed Cash Flow Chart'!AA29),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG29=\"\",0,'Detailed Cash Flow Chart'!AG29),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN29=\"\",0,'Detailed Cash Flow Chart'!AN29),0)","v":{"$error":"#N/A"}},null,{"$f":"AG29\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S29=\"\",0,'Detailed Cash Flow Chart'!S29),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U29=\"\",0,'Detailed Cash Flow Chart'!U29),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W29=\"\",0,'Detailed Cash Flow Chart'!W29),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y29=\"\",0,'Detailed Cash Flow Chart'!Y29),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA29=\"\",0,'Detailed Cash Flow Chart'!AA29),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG29=\"\",0,'Detailed Cash Flow Chart'!AG29),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN29=\"\",0,'Detailed Cash Flow Chart'!AN29),0)","v":{"$error":"#N/A"}},null,{"$f":"AI29\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S29=\"\",0,'Detailed Cash Flow Chart'!S29),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U29=\"\",0,'Detailed Cash Flow Chart'!U29),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W29=\"\",0,'Detailed Cash Flow Chart'!W29),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y29=\"\",0,'Detailed Cash Flow Chart'!Y29),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA29=\"\",0,'Detailed Cash Flow Chart'!AA29),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG29=\"\",0,'Detailed Cash Flow Chart'!AG29),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN29=\"\",0,'Detailed Cash Flow Chart'!AN29),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C30),NA(),'Detailed Cash Flow Chart'!AJ30)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B30","v":66},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D30","v":305472.63239478326},{"$f":"IF(ISERROR(C30),NA(),'Detailed Cash Flow Chart'!C30)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C30),NA(),'Detailed Cash Flow Chart'!AQ30)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,"Please remember, at all times, use reasonable rate of returns.",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E30=0,NA(),M30-'Detailed Cash Flow Chart'!E30)","v":{"$error":"#N/A"}},null,{"$f":"Y30\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S30=\"\",0,'Detailed Cash Flow Chart'!S30),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U30=\"\",0,'Detailed Cash Flow Chart'!U30),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W30=\"\",0,'Detailed Cash Flow Chart'!W30),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y30=\"\",0,'Detailed Cash Flow Chart'!Y30),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA30=\"\",0,'Detailed Cash Flow Chart'!AA30),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG30=\"\",0,'Detailed Cash Flow Chart'!AG30),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN30=\"\",0,'Detailed Cash Flow Chart'!AN30),0)","v":{"$error":"#N/A"}},null,{"$f":"AA30\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S30=\"\",0,'Detailed Cash Flow Chart'!S30),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U30=\"\",0,'Detailed Cash Flow Chart'!U30),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W30=\"\",0,'Detailed Cash Flow Chart'!W30),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y30=\"\",0,'Detailed Cash Flow Chart'!Y30),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA30=\"\",0,'Detailed Cash Flow Chart'!AA30),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG30=\"\",0,'Detailed Cash Flow Chart'!AG30),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN30=\"\",0,'Detailed Cash Flow Chart'!AN30),0)","v":{"$error":"#N/A"}},null,{"$f":"AC30\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S30=\"\",0,'Detailed Cash Flow Chart'!S30),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U30=\"\",0,'Detailed Cash Flow Chart'!U30),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W30=\"\",0,'Detailed Cash Flow Chart'!W30),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y30=\"\",0,'Detailed Cash Flow Chart'!Y30),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA30=\"\",0,'Detailed Cash Flow Chart'!AA30),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG30=\"\",0,'Detailed Cash Flow Chart'!AG30),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN30=\"\",0,'Detailed Cash Flow Chart'!AN30),0)","v":{"$error":"#N/A"}},null,{"$f":"AE30\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S30=\"\",0,'Detailed Cash Flow Chart'!S30),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U30=\"\",0,'Detailed Cash Flow Chart'!U30),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W30=\"\",0,'Detailed Cash Flow Chart'!W30),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y30=\"\",0,'Detailed Cash Flow Chart'!Y30),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA30=\"\",0,'Detailed Cash Flow Chart'!AA30),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG30=\"\",0,'Detailed Cash Flow Chart'!AG30),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN30=\"\",0,'Detailed Cash Flow Chart'!AN30),0)","v":{"$error":"#N/A"}},null,{"$f":"AG30\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S30=\"\",0,'Detailed Cash Flow Chart'!S30),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U30=\"\",0,'Detailed Cash Flow Chart'!U30),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W30=\"\",0,'Detailed Cash Flow Chart'!W30),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y30=\"\",0,'Detailed Cash Flow Chart'!Y30),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA30=\"\",0,'Detailed Cash Flow Chart'!AA30),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG30=\"\",0,'Detailed Cash Flow Chart'!AG30),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN30=\"\",0,'Detailed Cash Flow Chart'!AN30),0)","v":{"$error":"#N/A"}},null,{"$f":"AI30\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S30=\"\",0,'Detailed Cash Flow Chart'!S30),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U30=\"\",0,'Detailed Cash Flow Chart'!U30),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W30=\"\",0,'Detailed Cash Flow Chart'!W30),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y30=\"\",0,'Detailed Cash Flow Chart'!Y30),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA30=\"\",0,'Detailed Cash Flow Chart'!AA30),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG30=\"\",0,'Detailed Cash Flow Chart'!AG30),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN30=\"\",0,'Detailed Cash Flow Chart'!AN30),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C31),NA(),'Detailed Cash Flow Chart'!AJ31)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B31","v":67},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D31","v":332965.16931031377},{"$f":"IF(ISERROR(C31),NA(),'Detailed Cash Flow Chart'!C31)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C31),NA(),'Detailed Cash Flow Chart'!AQ31)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E31=0,NA(),M31-'Detailed Cash Flow Chart'!E31)","v":{"$error":"#N/A"}},null,{"$f":"Y31\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S31=\"\",0,'Detailed Cash Flow Chart'!S31),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U31=\"\",0,'Detailed Cash Flow Chart'!U31),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W31=\"\",0,'Detailed Cash Flow Chart'!W31),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y31=\"\",0,'Detailed Cash Flow Chart'!Y31),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA31=\"\",0,'Detailed Cash Flow Chart'!AA31),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG31=\"\",0,'Detailed Cash Flow Chart'!AG31),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN31=\"\",0,'Detailed Cash Flow Chart'!AN31),0)","v":{"$error":"#N/A"}},null,{"$f":"AA31\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S31=\"\",0,'Detailed Cash Flow Chart'!S31),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U31=\"\",0,'Detailed Cash Flow Chart'!U31),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W31=\"\",0,'Detailed Cash Flow Chart'!W31),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y31=\"\",0,'Detailed Cash Flow Chart'!Y31),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA31=\"\",0,'Detailed Cash Flow Chart'!AA31),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG31=\"\",0,'Detailed Cash Flow Chart'!AG31),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN31=\"\",0,'Detailed Cash Flow Chart'!AN31),0)","v":{"$error":"#N/A"}},null,{"$f":"AC31\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S31=\"\",0,'Detailed Cash Flow Chart'!S31),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U31=\"\",0,'Detailed Cash Flow Chart'!U31),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W31=\"\",0,'Detailed Cash Flow Chart'!W31),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y31=\"\",0,'Detailed Cash Flow Chart'!Y31),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA31=\"\",0,'Detailed Cash Flow Chart'!AA31),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG31=\"\",0,'Detailed Cash Flow Chart'!AG31),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN31=\"\",0,'Detailed Cash Flow Chart'!AN31),0)","v":{"$error":"#N/A"}},null,{"$f":"AE31\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S31=\"\",0,'Detailed Cash Flow Chart'!S31),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U31=\"\",0,'Detailed Cash Flow Chart'!U31),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W31=\"\",0,'Detailed Cash Flow Chart'!W31),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y31=\"\",0,'Detailed Cash Flow Chart'!Y31),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA31=\"\",0,'Detailed Cash Flow Chart'!AA31),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG31=\"\",0,'Detailed Cash Flow Chart'!AG31),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN31=\"\",0,'Detailed Cash Flow Chart'!AN31),0)","v":{"$error":"#N/A"}},null,{"$f":"AG31\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S31=\"\",0,'Detailed Cash Flow Chart'!S31),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U31=\"\",0,'Detailed Cash Flow Chart'!U31),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W31=\"\",0,'Detailed Cash Flow Chart'!W31),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y31=\"\",0,'Detailed Cash Flow Chart'!Y31),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA31=\"\",0,'Detailed Cash Flow Chart'!AA31),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG31=\"\",0,'Detailed Cash Flow Chart'!AG31),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN31=\"\",0,'Detailed Cash Flow Chart'!AN31),0)","v":{"$error":"#N/A"}},null,{"$f":"AI31\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S31=\"\",0,'Detailed Cash Flow Chart'!S31),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U31=\"\",0,'Detailed Cash Flow Chart'!U31),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W31=\"\",0,'Detailed Cash Flow Chart'!W31),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y31=\"\",0,'Detailed Cash Flow Chart'!Y31),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA31=\"\",0,'Detailed Cash Flow Chart'!AA31),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG31=\"\",0,'Detailed Cash Flow Chart'!AG31),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN31=\"\",0,'Detailed Cash Flow Chart'!AN31),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C32),NA(),'Detailed Cash Flow Chart'!AJ32)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B32","v":68},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D32","v":362932.03454824205},{"$f":"IF(ISERROR(C32),NA(),'Detailed Cash Flow Chart'!C32)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C32),NA(),'Detailed Cash Flow Chart'!AQ32)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,"Kindly do not hesistate to seek professional help!",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E32=0,NA(),M32-'Detailed Cash Flow Chart'!E32)","v":{"$error":"#N/A"}},null,{"$f":"Y32\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S32=\"\",0,'Detailed Cash Flow Chart'!S32),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U32=\"\",0,'Detailed Cash Flow Chart'!U32),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W32=\"\",0,'Detailed Cash Flow Chart'!W32),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y32=\"\",0,'Detailed Cash Flow Chart'!Y32),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA32=\"\",0,'Detailed Cash Flow Chart'!AA32),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG32=\"\",0,'Detailed Cash Flow Chart'!AG32),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN32=\"\",0,'Detailed Cash Flow Chart'!AN32),0)","v":{"$error":"#N/A"}},null,{"$f":"AA32\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S32=\"\",0,'Detailed Cash Flow Chart'!S32),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U32=\"\",0,'Detailed Cash Flow Chart'!U32),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W32=\"\",0,'Detailed Cash Flow Chart'!W32),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y32=\"\",0,'Detailed Cash Flow Chart'!Y32),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA32=\"\",0,'Detailed Cash Flow Chart'!AA32),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG32=\"\",0,'Detailed Cash Flow Chart'!AG32),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN32=\"\",0,'Detailed Cash Flow Chart'!AN32),0)","v":{"$error":"#N/A"}},null,{"$f":"AC32\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S32=\"\",0,'Detailed Cash Flow Chart'!S32),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U32=\"\",0,'Detailed Cash Flow Chart'!U32),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W32=\"\",0,'Detailed Cash Flow Chart'!W32),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y32=\"\",0,'Detailed Cash Flow Chart'!Y32),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA32=\"\",0,'Detailed Cash Flow Chart'!AA32),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG32=\"\",0,'Detailed Cash Flow Chart'!AG32),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN32=\"\",0,'Detailed Cash Flow Chart'!AN32),0)","v":{"$error":"#N/A"}},null,{"$f":"AE32\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S32=\"\",0,'Detailed Cash Flow Chart'!S32),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U32=\"\",0,'Detailed Cash Flow Chart'!U32),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W32=\"\",0,'Detailed Cash Flow Chart'!W32),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y32=\"\",0,'Detailed Cash Flow Chart'!Y32),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA32=\"\",0,'Detailed Cash Flow Chart'!AA32),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG32=\"\",0,'Detailed Cash Flow Chart'!AG32),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN32=\"\",0,'Detailed Cash Flow Chart'!AN32),0)","v":{"$error":"#N/A"}},null,{"$f":"AG32\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S32=\"\",0,'Detailed Cash Flow Chart'!S32),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U32=\"\",0,'Detailed Cash Flow Chart'!U32),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W32=\"\",0,'Detailed Cash Flow Chart'!W32),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y32=\"\",0,'Detailed Cash Flow Chart'!Y32),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA32=\"\",0,'Detailed Cash Flow Chart'!AA32),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG32=\"\",0,'Detailed Cash Flow Chart'!AG32),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN32=\"\",0,'Detailed Cash Flow Chart'!AN32),0)","v":{"$error":"#N/A"}},null,{"$f":"AI32\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S32=\"\",0,'Detailed Cash Flow Chart'!S32),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U32=\"\",0,'Detailed Cash Flow Chart'!U32),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W32=\"\",0,'Detailed Cash Flow Chart'!W32),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y32=\"\",0,'Detailed Cash Flow Chart'!Y32),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA32=\"\",0,'Detailed Cash Flow Chart'!AA32),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG32=\"\",0,'Detailed Cash Flow Chart'!AG32),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN32=\"\",0,'Detailed Cash Flow Chart'!AN32),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C33),NA(),'Detailed Cash Flow Chart'!AJ33)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B33","v":69},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D33","v":395595.91765758378},{"$f":"IF(ISERROR(C33),NA(),'Detailed Cash Flow Chart'!C33)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C33),NA(),'Detailed Cash Flow Chart'!AQ33)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E33=0,NA(),M33-'Detailed Cash Flow Chart'!E33)","v":{"$error":"#N/A"}},null,{"$f":"Y33\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S33=\"\",0,'Detailed Cash Flow Chart'!S33),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U33=\"\",0,'Detailed Cash Flow Chart'!U33),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W33=\"\",0,'Detailed Cash Flow Chart'!W33),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y33=\"\",0,'Detailed Cash Flow Chart'!Y33),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA33=\"\",0,'Detailed Cash Flow Chart'!AA33),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG33=\"\",0,'Detailed Cash Flow Chart'!AG33),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN33=\"\",0,'Detailed Cash Flow Chart'!AN33),0)","v":{"$error":"#N/A"}},null,{"$f":"AA33\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S33=\"\",0,'Detailed Cash Flow Chart'!S33),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U33=\"\",0,'Detailed Cash Flow Chart'!U33),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W33=\"\",0,'Detailed Cash Flow Chart'!W33),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y33=\"\",0,'Detailed Cash Flow Chart'!Y33),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA33=\"\",0,'Detailed Cash Flow Chart'!AA33),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG33=\"\",0,'Detailed Cash Flow Chart'!AG33),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN33=\"\",0,'Detailed Cash Flow Chart'!AN33),0)","v":{"$error":"#N/A"}},null,{"$f":"AC33\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S33=\"\",0,'Detailed Cash Flow Chart'!S33),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U33=\"\",0,'Detailed Cash Flow Chart'!U33),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W33=\"\",0,'Detailed Cash Flow Chart'!W33),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y33=\"\",0,'Detailed Cash Flow Chart'!Y33),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA33=\"\",0,'Detailed Cash Flow Chart'!AA33),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG33=\"\",0,'Detailed Cash Flow Chart'!AG33),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN33=\"\",0,'Detailed Cash Flow Chart'!AN33),0)","v":{"$error":"#N/A"}},null,{"$f":"AE33\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S33=\"\",0,'Detailed Cash Flow Chart'!S33),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U33=\"\",0,'Detailed Cash Flow Chart'!U33),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W33=\"\",0,'Detailed Cash Flow Chart'!W33),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y33=\"\",0,'Detailed Cash Flow Chart'!Y33),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA33=\"\",0,'Detailed Cash Flow Chart'!AA33),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG33=\"\",0,'Detailed Cash Flow Chart'!AG33),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN33=\"\",0,'Detailed Cash Flow Chart'!AN33),0)","v":{"$error":"#N/A"}},null,{"$f":"AG33\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S33=\"\",0,'Detailed Cash Flow Chart'!S33),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U33=\"\",0,'Detailed Cash Flow Chart'!U33),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W33=\"\",0,'Detailed Cash Flow Chart'!W33),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y33=\"\",0,'Detailed Cash Flow Chart'!Y33),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA33=\"\",0,'Detailed Cash Flow Chart'!AA33),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG33=\"\",0,'Detailed Cash Flow Chart'!AG33),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN33=\"\",0,'Detailed Cash Flow Chart'!AN33),0)","v":{"$error":"#N/A"}},null,{"$f":"AI33\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S33=\"\",0,'Detailed Cash Flow Chart'!S33),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U33=\"\",0,'Detailed Cash Flow Chart'!U33),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W33=\"\",0,'Detailed Cash Flow Chart'!W33),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y33=\"\",0,'Detailed Cash Flow Chart'!Y33),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA33=\"\",0,'Detailed Cash Flow Chart'!AA33),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG33=\"\",0,'Detailed Cash Flow Chart'!AG33),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN33=\"\",0,'Detailed Cash Flow Chart'!AN33),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C34),NA(),'Detailed Cash Flow Chart'!AJ34)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B34","v":70},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D34","v":431199.55024676636},{"$f":"IF(ISERROR(C34),NA(),'Detailed Cash Flow Chart'!C34)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C34),NA(),'Detailed Cash Flow Chart'!AQ34)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E34=0,NA(),M34-'Detailed Cash Flow Chart'!E34)","v":{"$error":"#N/A"}},null,{"$f":"Y34\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S34=\"\",0,'Detailed Cash Flow Chart'!S34),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U34=\"\",0,'Detailed Cash Flow Chart'!U34),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W34=\"\",0,'Detailed Cash Flow Chart'!W34),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y34=\"\",0,'Detailed Cash Flow Chart'!Y34),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA34=\"\",0,'Detailed Cash Flow Chart'!AA34),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG34=\"\",0,'Detailed Cash Flow Chart'!AG34),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN34=\"\",0,'Detailed Cash Flow Chart'!AN34),0)","v":{"$error":"#N/A"}},null,{"$f":"AA34\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S34=\"\",0,'Detailed Cash Flow Chart'!S34),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U34=\"\",0,'Detailed Cash Flow Chart'!U34),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W34=\"\",0,'Detailed Cash Flow Chart'!W34),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y34=\"\",0,'Detailed Cash Flow Chart'!Y34),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA34=\"\",0,'Detailed Cash Flow Chart'!AA34),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG34=\"\",0,'Detailed Cash Flow Chart'!AG34),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN34=\"\",0,'Detailed Cash Flow Chart'!AN34),0)","v":{"$error":"#N/A"}},null,{"$f":"AC34\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S34=\"\",0,'Detailed Cash Flow Chart'!S34),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U34=\"\",0,'Detailed Cash Flow Chart'!U34),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W34=\"\",0,'Detailed Cash Flow Chart'!W34),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y34=\"\",0,'Detailed Cash Flow Chart'!Y34),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA34=\"\",0,'Detailed Cash Flow Chart'!AA34),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG34=\"\",0,'Detailed Cash Flow Chart'!AG34),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN34=\"\",0,'Detailed Cash Flow Chart'!AN34),0)","v":{"$error":"#N/A"}},null,{"$f":"AE34\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S34=\"\",0,'Detailed Cash Flow Chart'!S34),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U34=\"\",0,'Detailed Cash Flow Chart'!U34),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W34=\"\",0,'Detailed Cash Flow Chart'!W34),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y34=\"\",0,'Detailed Cash Flow Chart'!Y34),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA34=\"\",0,'Detailed Cash Flow Chart'!AA34),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG34=\"\",0,'Detailed Cash Flow Chart'!AG34),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN34=\"\",0,'Detailed Cash Flow Chart'!AN34),0)","v":{"$error":"#N/A"}},null,{"$f":"AG34\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S34=\"\",0,'Detailed Cash Flow Chart'!S34),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U34=\"\",0,'Detailed Cash Flow Chart'!U34),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W34=\"\",0,'Detailed Cash Flow Chart'!W34),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y34=\"\",0,'Detailed Cash Flow Chart'!Y34),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA34=\"\",0,'Detailed Cash Flow Chart'!AA34),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG34=\"\",0,'Detailed Cash Flow Chart'!AG34),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN34=\"\",0,'Detailed Cash Flow Chart'!AN34),0)","v":{"$error":"#N/A"}},null,{"$f":"AI34\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S34=\"\",0,'Detailed Cash Flow Chart'!S34),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U34=\"\",0,'Detailed Cash Flow Chart'!U34),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W34=\"\",0,'Detailed Cash Flow Chart'!W34),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y34=\"\",0,'Detailed Cash Flow Chart'!Y34),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA34=\"\",0,'Detailed Cash Flow Chart'!AA34),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG34=\"\",0,'Detailed Cash Flow Chart'!AG34),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN34=\"\",0,'Detailed Cash Flow Chart'!AN34),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C35),NA(),'Detailed Cash Flow Chart'!AJ35)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B35","v":71},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D35","v":470007.50976897543},{"$f":"IF(ISERROR(C35),NA(),'Detailed Cash Flow Chart'!C35)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C35),NA(),'Detailed Cash Flow Chart'!AQ35)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E35=0,NA(),M35-'Detailed Cash Flow Chart'!E35)","v":{"$error":"#N/A"}},null,{"$f":"Y35\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S35=\"\",0,'Detailed Cash Flow Chart'!S35),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U35=\"\",0,'Detailed Cash Flow Chart'!U35),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W35=\"\",0,'Detailed Cash Flow Chart'!W35),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y35=\"\",0,'Detailed Cash Flow Chart'!Y35),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA35=\"\",0,'Detailed Cash Flow Chart'!AA35),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG35=\"\",0,'Detailed Cash Flow Chart'!AG35),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN35=\"\",0,'Detailed Cash Flow Chart'!AN35),0)","v":{"$error":"#N/A"}},null,{"$f":"AA35\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S35=\"\",0,'Detailed Cash Flow Chart'!S35),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U35=\"\",0,'Detailed Cash Flow Chart'!U35),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W35=\"\",0,'Detailed Cash Flow Chart'!W35),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y35=\"\",0,'Detailed Cash Flow Chart'!Y35),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA35=\"\",0,'Detailed Cash Flow Chart'!AA35),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG35=\"\",0,'Detailed Cash Flow Chart'!AG35),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN35=\"\",0,'Detailed Cash Flow Chart'!AN35),0)","v":{"$error":"#N/A"}},null,{"$f":"AC35\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S35=\"\",0,'Detailed Cash Flow Chart'!S35),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U35=\"\",0,'Detailed Cash Flow Chart'!U35),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W35=\"\",0,'Detailed Cash Flow Chart'!W35),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y35=\"\",0,'Detailed Cash Flow Chart'!Y35),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA35=\"\",0,'Detailed Cash Flow Chart'!AA35),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG35=\"\",0,'Detailed Cash Flow Chart'!AG35),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN35=\"\",0,'Detailed Cash Flow Chart'!AN35),0)","v":{"$error":"#N/A"}},null,{"$f":"AE35\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S35=\"\",0,'Detailed Cash Flow Chart'!S35),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U35=\"\",0,'Detailed Cash Flow Chart'!U35),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W35=\"\",0,'Detailed Cash Flow Chart'!W35),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y35=\"\",0,'Detailed Cash Flow Chart'!Y35),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA35=\"\",0,'Detailed Cash Flow Chart'!AA35),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG35=\"\",0,'Detailed Cash Flow Chart'!AG35),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN35=\"\",0,'Detailed Cash Flow Chart'!AN35),0)","v":{"$error":"#N/A"}},null,{"$f":"AG35\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S35=\"\",0,'Detailed Cash Flow Chart'!S35),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U35=\"\",0,'Detailed Cash Flow Chart'!U35),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W35=\"\",0,'Detailed Cash Flow Chart'!W35),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y35=\"\",0,'Detailed Cash Flow Chart'!Y35),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA35=\"\",0,'Detailed Cash Flow Chart'!AA35),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG35=\"\",0,'Detailed Cash Flow Chart'!AG35),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN35=\"\",0,'Detailed Cash Flow Chart'!AN35),0)","v":{"$error":"#N/A"}},null,{"$f":"AI35\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S35=\"\",0,'Detailed Cash Flow Chart'!S35),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U35=\"\",0,'Detailed Cash Flow Chart'!U35),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W35=\"\",0,'Detailed Cash Flow Chart'!W35),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y35=\"\",0,'Detailed Cash Flow Chart'!Y35),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA35=\"\",0,'Detailed Cash Flow Chart'!AA35),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG35=\"\",0,'Detailed Cash Flow Chart'!AG35),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN35=\"\",0,'Detailed Cash Flow Chart'!AN35),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C36),NA(),'Detailed Cash Flow Chart'!AJ36)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B36","v":72},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D36","v":512308.18564818316},{"$f":"IF(ISERROR(C36),NA(),'Detailed Cash Flow Chart'!C36)","v":{"$error":"#N/A"}},{"$f":"IF(A36>=emistart,IF(A36<=emiend,emi,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(C36),NA(),'Detailed Cash Flow Chart'!AQ36)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E36=0,NA(),M36-'Detailed Cash Flow Chart'!E36)","v":{"$error":"#N/A"}},null,{"$f":"Y36\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S36=\"\",0,'Detailed Cash Flow Chart'!S36),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U36=\"\",0,'Detailed Cash Flow Chart'!U36),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W36=\"\",0,'Detailed Cash Flow Chart'!W36),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y36=\"\",0,'Detailed Cash Flow Chart'!Y36),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA36=\"\",0,'Detailed Cash Flow Chart'!AA36),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG36=\"\",0,'Detailed Cash Flow Chart'!AG36),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN36=\"\",0,'Detailed Cash Flow Chart'!AN36),0)","v":{"$error":"#N/A"}},null,{"$f":"AA36\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S36=\"\",0,'Detailed Cash Flow Chart'!S36),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U36=\"\",0,'Detailed Cash Flow Chart'!U36),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W36=\"\",0,'Detailed Cash Flow Chart'!W36),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y36=\"\",0,'Detailed Cash Flow Chart'!Y36),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA36=\"\",0,'Detailed Cash Flow Chart'!AA36),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG36=\"\",0,'Detailed Cash Flow Chart'!AG36),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN36=\"\",0,'Detailed Cash Flow Chart'!AN36),0)","v":{"$error":"#N/A"}},null,{"$f":"AC36\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S36=\"\",0,'Detailed Cash Flow Chart'!S36),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U36=\"\",0,'Detailed Cash Flow Chart'!U36),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W36=\"\",0,'Detailed Cash Flow Chart'!W36),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y36=\"\",0,'Detailed Cash Flow Chart'!Y36),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA36=\"\",0,'Detailed Cash Flow Chart'!AA36),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG36=\"\",0,'Detailed Cash Flow Chart'!AG36),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN36=\"\",0,'Detailed Cash Flow Chart'!AN36),0)","v":{"$error":"#N/A"}},null,{"$f":"AE36\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S36=\"\",0,'Detailed Cash Flow Chart'!S36),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U36=\"\",0,'Detailed Cash Flow Chart'!U36),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W36=\"\",0,'Detailed Cash Flow Chart'!W36),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y36=\"\",0,'Detailed Cash Flow Chart'!Y36),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA36=\"\",0,'Detailed Cash Flow Chart'!AA36),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG36=\"\",0,'Detailed Cash Flow Chart'!AG36),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN36=\"\",0,'Detailed Cash Flow Chart'!AN36),0)","v":{"$error":"#N/A"}},null,{"$f":"AG36\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S36=\"\",0,'Detailed Cash Flow Chart'!S36),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U36=\"\",0,'Detailed Cash Flow Chart'!U36),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W36=\"\",0,'Detailed Cash Flow Chart'!W36),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y36=\"\",0,'Detailed Cash Flow Chart'!Y36),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA36=\"\",0,'Detailed Cash Flow Chart'!AA36),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG36=\"\",0,'Detailed Cash Flow Chart'!AG36),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN36=\"\",0,'Detailed Cash Flow Chart'!AN36),0)","v":{"$error":"#N/A"}},null,{"$f":"AI36\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S36=\"\",0,'Detailed Cash Flow Chart'!S36),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U36=\"\",0,'Detailed Cash Flow Chart'!U36),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W36=\"\",0,'Detailed Cash Flow Chart'!W36),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y36=\"\",0,'Detailed Cash Flow Chart'!Y36),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA36=\"\",0,'Detailed Cash Flow Chart'!AA36),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG36=\"\",0,'Detailed Cash Flow Chart'!AG36),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN36=\"\",0,'Detailed Cash Flow Chart'!AN36),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C37),NA(),'Detailed Cash Flow Chart'!AJ37)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B37","v":73},{"$f":"IF(A36<(y+wy+1),C36+C36*inc,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D37","v":558415.92235651973},{"$f":"IF(ISERROR(C37),NA(),'Detailed Cash Flow Chart'!C37)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C37),NA(),'Detailed Cash Flow Chart'!AQ37)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E37=0,NA(),M37-'Detailed Cash Flow Chart'!E37)","v":{"$error":"#N/A"}},null,{"$f":"Y37\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S37=\"\",0,'Detailed Cash Flow Chart'!S37),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U37=\"\",0,'Detailed Cash Flow Chart'!U37),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W37=\"\",0,'Detailed Cash Flow Chart'!W37),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y37=\"\",0,'Detailed Cash Flow Chart'!Y37),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA37=\"\",0,'Detailed Cash Flow Chart'!AA37),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG37=\"\",0,'Detailed Cash Flow Chart'!AG37),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN37=\"\",0,'Detailed Cash Flow Chart'!AN37),0)","v":{"$error":"#N/A"}},null,{"$f":"AA37\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S37=\"\",0,'Detailed Cash Flow Chart'!S37),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U37=\"\",0,'Detailed Cash Flow Chart'!U37),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W37=\"\",0,'Detailed Cash Flow Chart'!W37),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y37=\"\",0,'Detailed Cash Flow Chart'!Y37),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA37=\"\",0,'Detailed Cash Flow Chart'!AA37),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG37=\"\",0,'Detailed Cash Flow Chart'!AG37),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN37=\"\",0,'Detailed Cash Flow Chart'!AN37),0)","v":{"$error":"#N/A"}},null,{"$f":"AC37\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S37=\"\",0,'Detailed Cash Flow Chart'!S37),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U37=\"\",0,'Detailed Cash Flow Chart'!U37),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W37=\"\",0,'Detailed Cash Flow Chart'!W37),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y37=\"\",0,'Detailed Cash Flow Chart'!Y37),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA37=\"\",0,'Detailed Cash Flow Chart'!AA37),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG37=\"\",0,'Detailed Cash Flow Chart'!AG37),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN37=\"\",0,'Detailed Cash Flow Chart'!AN37),0)","v":{"$error":"#N/A"}},null,{"$f":"AE37\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S37=\"\",0,'Detailed Cash Flow Chart'!S37),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U37=\"\",0,'Detailed Cash Flow Chart'!U37),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W37=\"\",0,'Detailed Cash Flow Chart'!W37),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y37=\"\",0,'Detailed Cash Flow Chart'!Y37),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA37=\"\",0,'Detailed Cash Flow Chart'!AA37),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG37=\"\",0,'Detailed Cash Flow Chart'!AG37),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN37=\"\",0,'Detailed Cash Flow Chart'!AN37),0)","v":{"$error":"#N/A"}},null,{"$f":"AG37\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S37=\"\",0,'Detailed Cash Flow Chart'!S37),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U37=\"\",0,'Detailed Cash Flow Chart'!U37),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W37=\"\",0,'Detailed Cash Flow Chart'!W37),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y37=\"\",0,'Detailed Cash Flow Chart'!Y37),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA37=\"\",0,'Detailed Cash Flow Chart'!AA37),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG37=\"\",0,'Detailed Cash Flow Chart'!AG37),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN37=\"\",0,'Detailed Cash Flow Chart'!AN37),0)","v":{"$error":"#N/A"}},null,{"$f":"AI37\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S37=\"\",0,'Detailed Cash Flow Chart'!S37),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U37=\"\",0,'Detailed Cash Flow Chart'!U37),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W37=\"\",0,'Detailed Cash Flow Chart'!W37),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y37=\"\",0,'Detailed Cash Flow Chart'!Y37),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA37=\"\",0,'Detailed Cash Flow Chart'!AA37),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG37=\"\",0,'Detailed Cash Flow Chart'!AG37),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN37=\"\",0,'Detailed Cash Flow Chart'!AN37),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C38),NA(),'Detailed Cash Flow Chart'!AJ38)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B38","v":74},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D38","v":608673.35536860651},{"$f":"IF(ISERROR(C38),NA(),'Detailed Cash Flow Chart'!C38)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C38),NA(),'Detailed Cash Flow Chart'!AQ38)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E38=0,NA(),M38-'Detailed Cash Flow Chart'!E38)","v":{"$error":"#N/A"}},null,{"$f":"Y38\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S38=\"\",0,'Detailed Cash Flow Chart'!S38),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U38=\"\",0,'Detailed Cash Flow Chart'!U38),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W38=\"\",0,'Detailed Cash Flow Chart'!W38),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y38=\"\",0,'Detailed Cash Flow Chart'!Y38),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA38=\"\",0,'Detailed Cash Flow Chart'!AA38),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG38=\"\",0,'Detailed Cash Flow Chart'!AG38),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN38=\"\",0,'Detailed Cash Flow Chart'!AN38),0)","v":{"$error":"#N/A"}},null,{"$f":"AA38\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S38=\"\",0,'Detailed Cash Flow Chart'!S38),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U38=\"\",0,'Detailed Cash Flow Chart'!U38),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W38=\"\",0,'Detailed Cash Flow Chart'!W38),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y38=\"\",0,'Detailed Cash Flow Chart'!Y38),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA38=\"\",0,'Detailed Cash Flow Chart'!AA38),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG38=\"\",0,'Detailed Cash Flow Chart'!AG38),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN38=\"\",0,'Detailed Cash Flow Chart'!AN38),0)","v":{"$error":"#N/A"}},null,{"$f":"AC38\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S38=\"\",0,'Detailed Cash Flow Chart'!S38),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U38=\"\",0,'Detailed Cash Flow Chart'!U38),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W38=\"\",0,'Detailed Cash Flow Chart'!W38),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y38=\"\",0,'Detailed Cash Flow Chart'!Y38),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA38=\"\",0,'Detailed Cash Flow Chart'!AA38),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG38=\"\",0,'Detailed Cash Flow Chart'!AG38),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN38=\"\",0,'Detailed Cash Flow Chart'!AN38),0)","v":{"$error":"#N/A"}},null,{"$f":"AE38\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S38=\"\",0,'Detailed Cash Flow Chart'!S38),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U38=\"\",0,'Detailed Cash Flow Chart'!U38),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W38=\"\",0,'Detailed Cash Flow Chart'!W38),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y38=\"\",0,'Detailed Cash Flow Chart'!Y38),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA38=\"\",0,'Detailed Cash Flow Chart'!AA38),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG38=\"\",0,'Detailed Cash Flow Chart'!AG38),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN38=\"\",0,'Detailed Cash Flow Chart'!AN38),0)","v":{"$error":"#N/A"}},null,{"$f":"AG38\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S38=\"\",0,'Detailed Cash Flow Chart'!S38),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U38=\"\",0,'Detailed Cash Flow Chart'!U38),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W38=\"\",0,'Detailed Cash Flow Chart'!W38),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y38=\"\",0,'Detailed Cash Flow Chart'!Y38),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA38=\"\",0,'Detailed Cash Flow Chart'!AA38),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG38=\"\",0,'Detailed Cash Flow Chart'!AG38),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN38=\"\",0,'Detailed Cash Flow Chart'!AN38),0)","v":{"$error":"#N/A"}},null,{"$f":"AI38\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S38=\"\",0,'Detailed Cash Flow Chart'!S38),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U38=\"\",0,'Detailed Cash Flow Chart'!U38),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W38=\"\",0,'Detailed Cash Flow Chart'!W38),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y38=\"\",0,'Detailed Cash Flow Chart'!Y38),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA38=\"\",0,'Detailed Cash Flow Chart'!AA38),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG38=\"\",0,'Detailed Cash Flow Chart'!AG38),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN38=\"\",0,'Detailed Cash Flow Chart'!AN38),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C39),NA(),'Detailed Cash Flow Chart'!AJ39)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B39","v":75},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D39","v":663453.9573517812},{"$f":"IF(ISERROR(C39),NA(),'Detailed Cash Flow Chart'!C39)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C39),NA(),'Detailed Cash Flow Chart'!AQ39)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E39=0,NA(),M39-'Detailed Cash Flow Chart'!E39)","v":{"$error":"#N/A"}},null,{"$f":"Y39\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S39=\"\",0,'Detailed Cash Flow Chart'!S39),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U39=\"\",0,'Detailed Cash Flow Chart'!U39),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W39=\"\",0,'Detailed Cash Flow Chart'!W39),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y39=\"\",0,'Detailed Cash Flow Chart'!Y39),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA39=\"\",0,'Detailed Cash Flow Chart'!AA39),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG39=\"\",0,'Detailed Cash Flow Chart'!AG39),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN39=\"\",0,'Detailed Cash Flow Chart'!AN39),0)","v":{"$error":"#N/A"}},null,{"$f":"AA39\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S39=\"\",0,'Detailed Cash Flow Chart'!S39),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U39=\"\",0,'Detailed Cash Flow Chart'!U39),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W39=\"\",0,'Detailed Cash Flow Chart'!W39),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y39=\"\",0,'Detailed Cash Flow Chart'!Y39),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA39=\"\",0,'Detailed Cash Flow Chart'!AA39),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG39=\"\",0,'Detailed Cash Flow Chart'!AG39),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN39=\"\",0,'Detailed Cash Flow Chart'!AN39),0)","v":{"$error":"#N/A"}},null,{"$f":"AC39\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S39=\"\",0,'Detailed Cash Flow Chart'!S39),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U39=\"\",0,'Detailed Cash Flow Chart'!U39),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W39=\"\",0,'Detailed Cash Flow Chart'!W39),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y39=\"\",0,'Detailed Cash Flow Chart'!Y39),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA39=\"\",0,'Detailed Cash Flow Chart'!AA39),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG39=\"\",0,'Detailed Cash Flow Chart'!AG39),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN39=\"\",0,'Detailed Cash Flow Chart'!AN39),0)","v":{"$error":"#N/A"}},null,{"$f":"AE39\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S39=\"\",0,'Detailed Cash Flow Chart'!S39),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U39=\"\",0,'Detailed Cash Flow Chart'!U39),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W39=\"\",0,'Detailed Cash Flow Chart'!W39),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y39=\"\",0,'Detailed Cash Flow Chart'!Y39),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA39=\"\",0,'Detailed Cash Flow Chart'!AA39),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG39=\"\",0,'Detailed Cash Flow Chart'!AG39),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN39=\"\",0,'Detailed Cash Flow Chart'!AN39),0)","v":{"$error":"#N/A"}},null,{"$f":"AG39\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S39=\"\",0,'Detailed Cash Flow Chart'!S39),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U39=\"\",0,'Detailed Cash Flow Chart'!U39),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W39=\"\",0,'Detailed Cash Flow Chart'!W39),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y39=\"\",0,'Detailed Cash Flow Chart'!Y39),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA39=\"\",0,'Detailed Cash Flow Chart'!AA39),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG39=\"\",0,'Detailed Cash Flow Chart'!AG39),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN39=\"\",0,'Detailed Cash Flow Chart'!AN39),0)","v":{"$error":"#N/A"}},null,{"$f":"AI39\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S39=\"\",0,'Detailed Cash Flow Chart'!S39),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U39=\"\",0,'Detailed Cash Flow Chart'!U39),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W39=\"\",0,'Detailed Cash Flow Chart'!W39),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y39=\"\",0,'Detailed Cash Flow Chart'!Y39),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA39=\"\",0,'Detailed Cash Flow Chart'!AA39),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG39=\"\",0,'Detailed Cash Flow Chart'!AG39),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN39=\"\",0,'Detailed Cash Flow Chart'!AN39),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C40),NA(),'Detailed Cash Flow Chart'!AJ40)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B40","v":76},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D40","v":723164.81351344148},{"$f":"IF(ISERROR(C40),NA(),'Detailed Cash Flow Chart'!C40)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C40),NA(),'Detailed Cash Flow Chart'!AQ40)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E40=0,NA(),M40-'Detailed Cash Flow Chart'!E40)","v":{"$error":"#N/A"}},null,{"$f":"Y40\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S40=\"\",0,'Detailed Cash Flow Chart'!S40),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U40=\"\",0,'Detailed Cash Flow Chart'!U40),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W40=\"\",0,'Detailed Cash Flow Chart'!W40),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y40=\"\",0,'Detailed Cash Flow Chart'!Y40),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA40=\"\",0,'Detailed Cash Flow Chart'!AA40),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG40=\"\",0,'Detailed Cash Flow Chart'!AG40),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN40=\"\",0,'Detailed Cash Flow Chart'!AN40),0)","v":{"$error":"#N/A"}},null,{"$f":"AA40\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S40=\"\",0,'Detailed Cash Flow Chart'!S40),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U40=\"\",0,'Detailed Cash Flow Chart'!U40),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W40=\"\",0,'Detailed Cash Flow Chart'!W40),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y40=\"\",0,'Detailed Cash Flow Chart'!Y40),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA40=\"\",0,'Detailed Cash Flow Chart'!AA40),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG40=\"\",0,'Detailed Cash Flow Chart'!AG40),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN40=\"\",0,'Detailed Cash Flow Chart'!AN40),0)","v":{"$error":"#N/A"}},null,{"$f":"AC40\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S40=\"\",0,'Detailed Cash Flow Chart'!S40),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U40=\"\",0,'Detailed Cash Flow Chart'!U40),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W40=\"\",0,'Detailed Cash Flow Chart'!W40),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y40=\"\",0,'Detailed Cash Flow Chart'!Y40),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA40=\"\",0,'Detailed Cash Flow Chart'!AA40),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG40=\"\",0,'Detailed Cash Flow Chart'!AG40),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN40=\"\",0,'Detailed Cash Flow Chart'!AN40),0)","v":{"$error":"#N/A"}},null,{"$f":"AE40\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S40=\"\",0,'Detailed Cash Flow Chart'!S40),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U40=\"\",0,'Detailed Cash Flow Chart'!U40),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W40=\"\",0,'Detailed Cash Flow Chart'!W40),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y40=\"\",0,'Detailed Cash Flow Chart'!Y40),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA40=\"\",0,'Detailed Cash Flow Chart'!AA40),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG40=\"\",0,'Detailed Cash Flow Chart'!AG40),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN40=\"\",0,'Detailed Cash Flow Chart'!AN40),0)","v":{"$error":"#N/A"}},null,{"$f":"AG40\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S40=\"\",0,'Detailed Cash Flow Chart'!S40),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U40=\"\",0,'Detailed Cash Flow Chart'!U40),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W40=\"\",0,'Detailed Cash Flow Chart'!W40),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y40=\"\",0,'Detailed Cash Flow Chart'!Y40),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA40=\"\",0,'Detailed Cash Flow Chart'!AA40),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG40=\"\",0,'Detailed Cash Flow Chart'!AG40),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN40=\"\",0,'Detailed Cash Flow Chart'!AN40),0)","v":{"$error":"#N/A"}},null,{"$f":"AI40\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S40=\"\",0,'Detailed Cash Flow Chart'!S40),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U40=\"\",0,'Detailed Cash Flow Chart'!U40),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W40=\"\",0,'Detailed Cash Flow Chart'!W40),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y40=\"\",0,'Detailed Cash Flow Chart'!Y40),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA40=\"\",0,'Detailed Cash Flow Chart'!AA40),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG40=\"\",0,'Detailed Cash Flow Chart'!AG40),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN40=\"\",0,'Detailed Cash Flow Chart'!AN40),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C41),NA(),'Detailed Cash Flow Chart'!AJ41)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B41","v":77},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D41","v":788249.64672965126},{"$f":"IF(ISERROR(C41),NA(),'Detailed Cash Flow Chart'!C41)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C41),NA(),'Detailed Cash Flow Chart'!AQ41)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E41=0,NA(),M41-'Detailed Cash Flow Chart'!E41)","v":{"$error":"#N/A"}},null,{"$f":"Y41\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S41=\"\",0,'Detailed Cash Flow Chart'!S41),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U41=\"\",0,'Detailed Cash Flow Chart'!U41),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W41=\"\",0,'Detailed Cash Flow Chart'!W41),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y41=\"\",0,'Detailed Cash Flow Chart'!Y41),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA41=\"\",0,'Detailed Cash Flow Chart'!AA41),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG41=\"\",0,'Detailed Cash Flow Chart'!AG41),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN41=\"\",0,'Detailed Cash Flow Chart'!AN41),0)","v":{"$error":"#N/A"}},null,{"$f":"AA41\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S41=\"\",0,'Detailed Cash Flow Chart'!S41),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U41=\"\",0,'Detailed Cash Flow Chart'!U41),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W41=\"\",0,'Detailed Cash Flow Chart'!W41),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y41=\"\",0,'Detailed Cash Flow Chart'!Y41),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA41=\"\",0,'Detailed Cash Flow Chart'!AA41),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG41=\"\",0,'Detailed Cash Flow Chart'!AG41),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN41=\"\",0,'Detailed Cash Flow Chart'!AN41),0)","v":{"$error":"#N/A"}},null,{"$f":"AC41\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S41=\"\",0,'Detailed Cash Flow Chart'!S41),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U41=\"\",0,'Detailed Cash Flow Chart'!U41),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W41=\"\",0,'Detailed Cash Flow Chart'!W41),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y41=\"\",0,'Detailed Cash Flow Chart'!Y41),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA41=\"\",0,'Detailed Cash Flow Chart'!AA41),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG41=\"\",0,'Detailed Cash Flow Chart'!AG41),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN41=\"\",0,'Detailed Cash Flow Chart'!AN41),0)","v":{"$error":"#N/A"}},null,{"$f":"AE41\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S41=\"\",0,'Detailed Cash Flow Chart'!S41),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U41=\"\",0,'Detailed Cash Flow Chart'!U41),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W41=\"\",0,'Detailed Cash Flow Chart'!W41),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y41=\"\",0,'Detailed Cash Flow Chart'!Y41),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA41=\"\",0,'Detailed Cash Flow Chart'!AA41),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG41=\"\",0,'Detailed Cash Flow Chart'!AG41),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN41=\"\",0,'Detailed Cash Flow Chart'!AN41),0)","v":{"$error":"#N/A"}},null,{"$f":"AG41\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S41=\"\",0,'Detailed Cash Flow Chart'!S41),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U41=\"\",0,'Detailed Cash Flow Chart'!U41),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W41=\"\",0,'Detailed Cash Flow Chart'!W41),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y41=\"\",0,'Detailed Cash Flow Chart'!Y41),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA41=\"\",0,'Detailed Cash Flow Chart'!AA41),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG41=\"\",0,'Detailed Cash Flow Chart'!AG41),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN41=\"\",0,'Detailed Cash Flow Chart'!AN41),0)","v":{"$error":"#N/A"}},null,{"$f":"AI41\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S41=\"\",0,'Detailed Cash Flow Chart'!S41),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U41=\"\",0,'Detailed Cash Flow Chart'!U41),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W41=\"\",0,'Detailed Cash Flow Chart'!W41),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y41=\"\",0,'Detailed Cash Flow Chart'!Y41),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA41=\"\",0,'Detailed Cash Flow Chart'!AA41),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG41=\"\",0,'Detailed Cash Flow Chart'!AG41),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN41=\"\",0,'Detailed Cash Flow Chart'!AN41),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C42),NA(),'Detailed Cash Flow Chart'!AJ42)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B42","v":78},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D42","v":859192.11493531999},{"$f":"IF(ISERROR(C42),NA(),'Detailed Cash Flow Chart'!C42)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C42),NA(),'Detailed Cash Flow Chart'!AQ42)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E42=0,NA(),M42-'Detailed Cash Flow Chart'!E42)","v":{"$error":"#N/A"}},null,{"$f":"Y42\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S42=\"\",0,'Detailed Cash Flow Chart'!S42),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U42=\"\",0,'Detailed Cash Flow Chart'!U42),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W42=\"\",0,'Detailed Cash Flow Chart'!W42),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y42=\"\",0,'Detailed Cash Flow Chart'!Y42),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA42=\"\",0,'Detailed Cash Flow Chart'!AA42),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG42=\"\",0,'Detailed Cash Flow Chart'!AG42),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN42=\"\",0,'Detailed Cash Flow Chart'!AN42),0)","v":{"$error":"#N/A"}},null,{"$f":"AA42\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S42=\"\",0,'Detailed Cash Flow Chart'!S42),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U42=\"\",0,'Detailed Cash Flow Chart'!U42),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W42=\"\",0,'Detailed Cash Flow Chart'!W42),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y42=\"\",0,'Detailed Cash Flow Chart'!Y42),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA42=\"\",0,'Detailed Cash Flow Chart'!AA42),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG42=\"\",0,'Detailed Cash Flow Chart'!AG42),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN42=\"\",0,'Detailed Cash Flow Chart'!AN42),0)","v":{"$error":"#N/A"}},null,{"$f":"AC42\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S42=\"\",0,'Detailed Cash Flow Chart'!S42),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U42=\"\",0,'Detailed Cash Flow Chart'!U42),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W42=\"\",0,'Detailed Cash Flow Chart'!W42),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y42=\"\",0,'Detailed Cash Flow Chart'!Y42),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA42=\"\",0,'Detailed Cash Flow Chart'!AA42),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG42=\"\",0,'Detailed Cash Flow Chart'!AG42),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN42=\"\",0,'Detailed Cash Flow Chart'!AN42),0)","v":{"$error":"#N/A"}},null,{"$f":"AE42\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S42=\"\",0,'Detailed Cash Flow Chart'!S42),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U42=\"\",0,'Detailed Cash Flow Chart'!U42),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W42=\"\",0,'Detailed Cash Flow Chart'!W42),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y42=\"\",0,'Detailed Cash Flow Chart'!Y42),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA42=\"\",0,'Detailed Cash Flow Chart'!AA42),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG42=\"\",0,'Detailed Cash Flow Chart'!AG42),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN42=\"\",0,'Detailed Cash Flow Chart'!AN42),0)","v":{"$error":"#N/A"}},null,{"$f":"AG42\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S42=\"\",0,'Detailed Cash Flow Chart'!S42),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U42=\"\",0,'Detailed Cash Flow Chart'!U42),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W42=\"\",0,'Detailed Cash Flow Chart'!W42),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y42=\"\",0,'Detailed Cash Flow Chart'!Y42),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA42=\"\",0,'Detailed Cash Flow Chart'!AA42),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG42=\"\",0,'Detailed Cash Flow Chart'!AG42),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN42=\"\",0,'Detailed Cash Flow Chart'!AN42),0)","v":{"$error":"#N/A"}},null,{"$f":"AI42\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S42=\"\",0,'Detailed Cash Flow Chart'!S42),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U42=\"\",0,'Detailed Cash Flow Chart'!U42),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W42=\"\",0,'Detailed Cash Flow Chart'!W42),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y42=\"\",0,'Detailed Cash Flow Chart'!Y42),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA42=\"\",0,'Detailed Cash Flow Chart'!AA42),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG42=\"\",0,'Detailed Cash Flow Chart'!AG42),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN42=\"\",0,'Detailed Cash Flow Chart'!AN42),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C43),NA(),'Detailed Cash Flow Chart'!AJ43)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B43","v":79},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D43","v":936519.4052794989},{"$f":"IF(ISERROR(C43),NA(),'Detailed Cash Flow Chart'!C43)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C43),NA(),'Detailed Cash Flow Chart'!AQ43)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E43=0,NA(),M43-'Detailed Cash Flow Chart'!E43)","v":{"$error":"#N/A"}},null,{"$f":"Y43\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S43=\"\",0,'Detailed Cash Flow Chart'!S43),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U43=\"\",0,'Detailed Cash Flow Chart'!U43),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W43=\"\",0,'Detailed Cash Flow Chart'!W43),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y43=\"\",0,'Detailed Cash Flow Chart'!Y43),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA43=\"\",0,'Detailed Cash Flow Chart'!AA43),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG43=\"\",0,'Detailed Cash Flow Chart'!AG43),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN43=\"\",0,'Detailed Cash Flow Chart'!AN43),0)","v":{"$error":"#N/A"}},null,{"$f":"AA43\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S43=\"\",0,'Detailed Cash Flow Chart'!S43),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U43=\"\",0,'Detailed Cash Flow Chart'!U43),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W43=\"\",0,'Detailed Cash Flow Chart'!W43),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y43=\"\",0,'Detailed Cash Flow Chart'!Y43),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA43=\"\",0,'Detailed Cash Flow Chart'!AA43),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG43=\"\",0,'Detailed Cash Flow Chart'!AG43),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN43=\"\",0,'Detailed Cash Flow Chart'!AN43),0)","v":{"$error":"#N/A"}},null,{"$f":"AC43\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S43=\"\",0,'Detailed Cash Flow Chart'!S43),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U43=\"\",0,'Detailed Cash Flow Chart'!U43),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W43=\"\",0,'Detailed Cash Flow Chart'!W43),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y43=\"\",0,'Detailed Cash Flow Chart'!Y43),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA43=\"\",0,'Detailed Cash Flow Chart'!AA43),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG43=\"\",0,'Detailed Cash Flow Chart'!AG43),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN43=\"\",0,'Detailed Cash Flow Chart'!AN43),0)","v":{"$error":"#N/A"}},null,{"$f":"AE43\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S43=\"\",0,'Detailed Cash Flow Chart'!S43),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U43=\"\",0,'Detailed Cash Flow Chart'!U43),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W43=\"\",0,'Detailed Cash Flow Chart'!W43),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y43=\"\",0,'Detailed Cash Flow Chart'!Y43),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA43=\"\",0,'Detailed Cash Flow Chart'!AA43),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG43=\"\",0,'Detailed Cash Flow Chart'!AG43),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN43=\"\",0,'Detailed Cash Flow Chart'!AN43),0)","v":{"$error":"#N/A"}},null,{"$f":"AG43\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S43=\"\",0,'Detailed Cash Flow Chart'!S43),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U43=\"\",0,'Detailed Cash Flow Chart'!U43),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W43=\"\",0,'Detailed Cash Flow Chart'!W43),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y43=\"\",0,'Detailed Cash Flow Chart'!Y43),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA43=\"\",0,'Detailed Cash Flow Chart'!AA43),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG43=\"\",0,'Detailed Cash Flow Chart'!AG43),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN43=\"\",0,'Detailed Cash Flow Chart'!AN43),0)","v":{"$error":"#N/A"}},null,{"$f":"AI43\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S43=\"\",0,'Detailed Cash Flow Chart'!S43),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U43=\"\",0,'Detailed Cash Flow Chart'!U43),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W43=\"\",0,'Detailed Cash Flow Chart'!W43),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y43=\"\",0,'Detailed Cash Flow Chart'!Y43),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA43=\"\",0,'Detailed Cash Flow Chart'!AA43),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG43=\"\",0,'Detailed Cash Flow Chart'!AG43),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN43=\"\",0,'Detailed Cash Flow Chart'!AN43),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C44),NA(),'Detailed Cash Flow Chart'!AJ44)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B44","v":80},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D44","v":1020806.1517546537},{"$f":"IF(ISERROR(C44),NA(),'Detailed Cash Flow Chart'!C44)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C44),NA(),'Detailed Cash Flow Chart'!AQ44)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E44=0,NA(),M44-'Detailed Cash Flow Chart'!E44)","v":{"$error":"#N/A"}},null,{"$f":"Y44\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S44=\"\",0,'Detailed Cash Flow Chart'!S44),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U44=\"\",0,'Detailed Cash Flow Chart'!U44),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W44=\"\",0,'Detailed Cash Flow Chart'!W44),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y44=\"\",0,'Detailed Cash Flow Chart'!Y44),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA44=\"\",0,'Detailed Cash Flow Chart'!AA44),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG44=\"\",0,'Detailed Cash Flow Chart'!AG44),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN44=\"\",0,'Detailed Cash Flow Chart'!AN44),0)","v":{"$error":"#N/A"}},null,{"$f":"AA44\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S44=\"\",0,'Detailed Cash Flow Chart'!S44),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U44=\"\",0,'Detailed Cash Flow Chart'!U44),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W44=\"\",0,'Detailed Cash Flow Chart'!W44),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y44=\"\",0,'Detailed Cash Flow Chart'!Y44),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA44=\"\",0,'Detailed Cash Flow Chart'!AA44),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG44=\"\",0,'Detailed Cash Flow Chart'!AG44),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN44=\"\",0,'Detailed Cash Flow Chart'!AN44),0)","v":{"$error":"#N/A"}},null,{"$f":"AC44\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S44=\"\",0,'Detailed Cash Flow Chart'!S44),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U44=\"\",0,'Detailed Cash Flow Chart'!U44),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W44=\"\",0,'Detailed Cash Flow Chart'!W44),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y44=\"\",0,'Detailed Cash Flow Chart'!Y44),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA44=\"\",0,'Detailed Cash Flow Chart'!AA44),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG44=\"\",0,'Detailed Cash Flow Chart'!AG44),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN44=\"\",0,'Detailed Cash Flow Chart'!AN44),0)","v":{"$error":"#N/A"}},null,{"$f":"AE44\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S44=\"\",0,'Detailed Cash Flow Chart'!S44),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U44=\"\",0,'Detailed Cash Flow Chart'!U44),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W44=\"\",0,'Detailed Cash Flow Chart'!W44),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y44=\"\",0,'Detailed Cash Flow Chart'!Y44),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA44=\"\",0,'Detailed Cash Flow Chart'!AA44),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG44=\"\",0,'Detailed Cash Flow Chart'!AG44),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN44=\"\",0,'Detailed Cash Flow Chart'!AN44),0)","v":{"$error":"#N/A"}},null,{"$f":"AG44\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S44=\"\",0,'Detailed Cash Flow Chart'!S44),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U44=\"\",0,'Detailed Cash Flow Chart'!U44),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W44=\"\",0,'Detailed Cash Flow Chart'!W44),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y44=\"\",0,'Detailed Cash Flow Chart'!Y44),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA44=\"\",0,'Detailed Cash Flow Chart'!AA44),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG44=\"\",0,'Detailed Cash Flow Chart'!AG44),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN44=\"\",0,'Detailed Cash Flow Chart'!AN44),0)","v":{"$error":"#N/A"}},null,{"$f":"AI44\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S44=\"\",0,'Detailed Cash Flow Chart'!S44),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U44=\"\",0,'Detailed Cash Flow Chart'!U44),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W44=\"\",0,'Detailed Cash Flow Chart'!W44),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y44=\"\",0,'Detailed Cash Flow Chart'!Y44),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA44=\"\",0,'Detailed Cash Flow Chart'!AA44),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG44=\"\",0,'Detailed Cash Flow Chart'!AG44),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN44=\"\",0,'Detailed Cash Flow Chart'!AN44),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C45),NA(),'Detailed Cash Flow Chart'!AJ45)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B45","v":81},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D45","v":1112678.7054125725},{"$f":"IF(ISERROR(C45),NA(),'Detailed Cash Flow Chart'!C45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C45),NA(),'Detailed Cash Flow Chart'!AQ45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E45=0,NA(),M45-'Detailed Cash Flow Chart'!E45)","v":{"$error":"#N/A"}},null,{"$f":"Y45\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S45=\"\",0,'Detailed Cash Flow Chart'!S45),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U45=\"\",0,'Detailed Cash Flow Chart'!U45),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W45=\"\",0,'Detailed Cash Flow Chart'!W45),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y45=\"\",0,'Detailed Cash Flow Chart'!Y45),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA45=\"\",0,'Detailed Cash Flow Chart'!AA45),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG45=\"\",0,'Detailed Cash Flow Chart'!AG45),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN45=\"\",0,'Detailed Cash Flow Chart'!AN45),0)","v":{"$error":"#N/A"}},null,{"$f":"AA45\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S45=\"\",0,'Detailed Cash Flow Chart'!S45),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U45=\"\",0,'Detailed Cash Flow Chart'!U45),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W45=\"\",0,'Detailed Cash Flow Chart'!W45),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y45=\"\",0,'Detailed Cash Flow Chart'!Y45),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA45=\"\",0,'Detailed Cash Flow Chart'!AA45),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG45=\"\",0,'Detailed Cash Flow Chart'!AG45),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN45=\"\",0,'Detailed Cash Flow Chart'!AN45),0)","v":{"$error":"#N/A"}},null,{"$f":"AC45\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S45=\"\",0,'Detailed Cash Flow Chart'!S45),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U45=\"\",0,'Detailed Cash Flow Chart'!U45),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W45=\"\",0,'Detailed Cash Flow Chart'!W45),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y45=\"\",0,'Detailed Cash Flow Chart'!Y45),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA45=\"\",0,'Detailed Cash Flow Chart'!AA45),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG45=\"\",0,'Detailed Cash Flow Chart'!AG45),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN45=\"\",0,'Detailed Cash Flow Chart'!AN45),0)","v":{"$error":"#N/A"}},null,{"$f":"AE45\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S45=\"\",0,'Detailed Cash Flow Chart'!S45),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U45=\"\",0,'Detailed Cash Flow Chart'!U45),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W45=\"\",0,'Detailed Cash Flow Chart'!W45),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y45=\"\",0,'Detailed Cash Flow Chart'!Y45),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA45=\"\",0,'Detailed Cash Flow Chart'!AA45),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG45=\"\",0,'Detailed Cash Flow Chart'!AG45),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN45=\"\",0,'Detailed Cash Flow Chart'!AN45),0)","v":{"$error":"#N/A"}},null,{"$f":"AG45\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S45=\"\",0,'Detailed Cash Flow Chart'!S45),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U45=\"\",0,'Detailed Cash Flow Chart'!U45),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W45=\"\",0,'Detailed Cash Flow Chart'!W45),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y45=\"\",0,'Detailed Cash Flow Chart'!Y45),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA45=\"\",0,'Detailed Cash Flow Chart'!AA45),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG45=\"\",0,'Detailed Cash Flow Chart'!AG45),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN45=\"\",0,'Detailed Cash Flow Chart'!AN45),0)","v":{"$error":"#N/A"}},null,{"$f":"AI45\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S45=\"\",0,'Detailed Cash Flow Chart'!S45),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U45=\"\",0,'Detailed Cash Flow Chart'!U45),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W45=\"\",0,'Detailed Cash Flow Chart'!W45),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y45=\"\",0,'Detailed Cash Flow Chart'!Y45),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA45=\"\",0,'Detailed Cash Flow Chart'!AA45),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG45=\"\",0,'Detailed Cash Flow Chart'!AG45),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN45=\"\",0,'Detailed Cash Flow Chart'!AN45),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C46),NA(),'Detailed Cash Flow Chart'!AJ46)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B46","v":82},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D46","v":1212819.7888997041},{"$f":"IF(ISERROR(C46),NA(),'Detailed Cash Flow Chart'!C46)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C46),NA(),'Detailed Cash Flow Chart'!AQ46)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E46=0,NA(),M46-'Detailed Cash Flow Chart'!E46)","v":{"$error":"#N/A"}},null,{"$f":"Y46\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S46=\"\",0,'Detailed Cash Flow Chart'!S46),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U46=\"\",0,'Detailed Cash Flow Chart'!U46),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W46=\"\",0,'Detailed Cash Flow Chart'!W46),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y46=\"\",0,'Detailed Cash Flow Chart'!Y46),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA46=\"\",0,'Detailed Cash Flow Chart'!AA46),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG46=\"\",0,'Detailed Cash Flow Chart'!AG46),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN46=\"\",0,'Detailed Cash Flow Chart'!AN46),0)","v":{"$error":"#N/A"}},null,{"$f":"AA46\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S46=\"\",0,'Detailed Cash Flow Chart'!S46),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U46=\"\",0,'Detailed Cash Flow Chart'!U46),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W46=\"\",0,'Detailed Cash Flow Chart'!W46),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y46=\"\",0,'Detailed Cash Flow Chart'!Y46),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA46=\"\",0,'Detailed Cash Flow Chart'!AA46),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG46=\"\",0,'Detailed Cash Flow Chart'!AG46),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN46=\"\",0,'Detailed Cash Flow Chart'!AN46),0)","v":{"$error":"#N/A"}},null,{"$f":"AC46\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S46=\"\",0,'Detailed Cash Flow Chart'!S46),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U46=\"\",0,'Detailed Cash Flow Chart'!U46),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W46=\"\",0,'Detailed Cash Flow Chart'!W46),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y46=\"\",0,'Detailed Cash Flow Chart'!Y46),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA46=\"\",0,'Detailed Cash Flow Chart'!AA46),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG46=\"\",0,'Detailed Cash Flow Chart'!AG46),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN46=\"\",0,'Detailed Cash Flow Chart'!AN46),0)","v":{"$error":"#N/A"}},null,{"$f":"AE46\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S46=\"\",0,'Detailed Cash Flow Chart'!S46),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U46=\"\",0,'Detailed Cash Flow Chart'!U46),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W46=\"\",0,'Detailed Cash Flow Chart'!W46),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y46=\"\",0,'Detailed Cash Flow Chart'!Y46),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA46=\"\",0,'Detailed Cash Flow Chart'!AA46),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG46=\"\",0,'Detailed Cash Flow Chart'!AG46),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN46=\"\",0,'Detailed Cash Flow Chart'!AN46),0)","v":{"$error":"#N/A"}},null,{"$f":"AG46\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S46=\"\",0,'Detailed Cash Flow Chart'!S46),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U46=\"\",0,'Detailed Cash Flow Chart'!U46),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W46=\"\",0,'Detailed Cash Flow Chart'!W46),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y46=\"\",0,'Detailed Cash Flow Chart'!Y46),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA46=\"\",0,'Detailed Cash Flow Chart'!AA46),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG46=\"\",0,'Detailed Cash Flow Chart'!AG46),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN46=\"\",0,'Detailed Cash Flow Chart'!AN46),0)","v":{"$error":"#N/A"}},null,{"$f":"AI46\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S46=\"\",0,'Detailed Cash Flow Chart'!S46),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U46=\"\",0,'Detailed Cash Flow Chart'!U46),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W46=\"\",0,'Detailed Cash Flow Chart'!W46),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y46=\"\",0,'Detailed Cash Flow Chart'!Y46),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA46=\"\",0,'Detailed Cash Flow Chart'!AA46),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG46=\"\",0,'Detailed Cash Flow Chart'!AG46),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN46=\"\",0,'Detailed Cash Flow Chart'!AN46),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C47),NA(),'Detailed Cash Flow Chart'!AJ47)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B47","v":83},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D47","v":1321973.5699006778},{"$f":"IF(ISERROR(C47),NA(),'Detailed Cash Flow Chart'!C47)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C47),NA(),'Detailed Cash Flow Chart'!AQ47)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E47=0,NA(),M47-'Detailed Cash Flow Chart'!E47)","v":{"$error":"#N/A"}},null,{"$f":"Y47\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S47=\"\",0,'Detailed Cash Flow Chart'!S47),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U47=\"\",0,'Detailed Cash Flow Chart'!U47),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W47=\"\",0,'Detailed Cash Flow Chart'!W47),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y47=\"\",0,'Detailed Cash Flow Chart'!Y47),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA47=\"\",0,'Detailed Cash Flow Chart'!AA47),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG47=\"\",0,'Detailed Cash Flow Chart'!AG47),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN47=\"\",0,'Detailed Cash Flow Chart'!AN47),0)","v":{"$error":"#N/A"}},null,{"$f":"AA47\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S47=\"\",0,'Detailed Cash Flow Chart'!S47),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U47=\"\",0,'Detailed Cash Flow Chart'!U47),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W47=\"\",0,'Detailed Cash Flow Chart'!W47),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y47=\"\",0,'Detailed Cash Flow Chart'!Y47),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA47=\"\",0,'Detailed Cash Flow Chart'!AA47),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG47=\"\",0,'Detailed Cash Flow Chart'!AG47),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN47=\"\",0,'Detailed Cash Flow Chart'!AN47),0)","v":{"$error":"#N/A"}},null,{"$f":"AC47\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S47=\"\",0,'Detailed Cash Flow Chart'!S47),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U47=\"\",0,'Detailed Cash Flow Chart'!U47),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W47=\"\",0,'Detailed Cash Flow Chart'!W47),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y47=\"\",0,'Detailed Cash Flow Chart'!Y47),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA47=\"\",0,'Detailed Cash Flow Chart'!AA47),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG47=\"\",0,'Detailed Cash Flow Chart'!AG47),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN47=\"\",0,'Detailed Cash Flow Chart'!AN47),0)","v":{"$error":"#N/A"}},null,{"$f":"AE47\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S47=\"\",0,'Detailed Cash Flow Chart'!S47),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U47=\"\",0,'Detailed Cash Flow Chart'!U47),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W47=\"\",0,'Detailed Cash Flow Chart'!W47),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y47=\"\",0,'Detailed Cash Flow Chart'!Y47),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA47=\"\",0,'Detailed Cash Flow Chart'!AA47),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG47=\"\",0,'Detailed Cash Flow Chart'!AG47),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN47=\"\",0,'Detailed Cash Flow Chart'!AN47),0)","v":{"$error":"#N/A"}},null,{"$f":"AG47\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S47=\"\",0,'Detailed Cash Flow Chart'!S47),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U47=\"\",0,'Detailed Cash Flow Chart'!U47),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W47=\"\",0,'Detailed Cash Flow Chart'!W47),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y47=\"\",0,'Detailed Cash Flow Chart'!Y47),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA47=\"\",0,'Detailed Cash Flow Chart'!AA47),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG47=\"\",0,'Detailed Cash Flow Chart'!AG47),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN47=\"\",0,'Detailed Cash Flow Chart'!AN47),0)","v":{"$error":"#N/A"}},null,{"$f":"AI47\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S47=\"\",0,'Detailed Cash Flow Chart'!S47),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U47=\"\",0,'Detailed Cash Flow Chart'!U47),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W47=\"\",0,'Detailed Cash Flow Chart'!W47),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y47=\"\",0,'Detailed Cash Flow Chart'!Y47),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA47=\"\",0,'Detailed Cash Flow Chart'!AA47),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG47=\"\",0,'Detailed Cash Flow Chart'!AG47),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN47=\"\",0,'Detailed Cash Flow Chart'!AN47),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C48),NA(),'Detailed Cash Flow Chart'!AJ48)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B48","v":84},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D48","v":1440951.1911917387},{"$f":"IF(ISERROR(C48),NA(),'Detailed Cash Flow Chart'!C48)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C48),NA(),'Detailed Cash Flow Chart'!AQ48)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E48=0,NA(),M48-'Detailed Cash Flow Chart'!E48)","v":{"$error":"#N/A"}},null,{"$f":"Y48\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S48=\"\",0,'Detailed Cash Flow Chart'!S48),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U48=\"\",0,'Detailed Cash Flow Chart'!U48),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W48=\"\",0,'Detailed Cash Flow Chart'!W48),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y48=\"\",0,'Detailed Cash Flow Chart'!Y48),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA48=\"\",0,'Detailed Cash Flow Chart'!AA48),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG48=\"\",0,'Detailed Cash Flow Chart'!AG48),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN48=\"\",0,'Detailed Cash Flow Chart'!AN48),0)","v":{"$error":"#N/A"}},null,{"$f":"AA48\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S48=\"\",0,'Detailed Cash Flow Chart'!S48),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U48=\"\",0,'Detailed Cash Flow Chart'!U48),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W48=\"\",0,'Detailed Cash Flow Chart'!W48),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y48=\"\",0,'Detailed Cash Flow Chart'!Y48),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA48=\"\",0,'Detailed Cash Flow Chart'!AA48),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG48=\"\",0,'Detailed Cash Flow Chart'!AG48),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN48=\"\",0,'Detailed Cash Flow Chart'!AN48),0)","v":{"$error":"#N/A"}},null,{"$f":"AC48\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S48=\"\",0,'Detailed Cash Flow Chart'!S48),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U48=\"\",0,'Detailed Cash Flow Chart'!U48),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W48=\"\",0,'Detailed Cash Flow Chart'!W48),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y48=\"\",0,'Detailed Cash Flow Chart'!Y48),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA48=\"\",0,'Detailed Cash Flow Chart'!AA48),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG48=\"\",0,'Detailed Cash Flow Chart'!AG48),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN48=\"\",0,'Detailed Cash Flow Chart'!AN48),0)","v":{"$error":"#N/A"}},null,{"$f":"AE48\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S48=\"\",0,'Detailed Cash Flow Chart'!S48),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U48=\"\",0,'Detailed Cash Flow Chart'!U48),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W48=\"\",0,'Detailed Cash Flow Chart'!W48),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y48=\"\",0,'Detailed Cash Flow Chart'!Y48),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA48=\"\",0,'Detailed Cash Flow Chart'!AA48),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG48=\"\",0,'Detailed Cash Flow Chart'!AG48),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN48=\"\",0,'Detailed Cash Flow Chart'!AN48),0)","v":{"$error":"#N/A"}},null,{"$f":"AG48\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S48=\"\",0,'Detailed Cash Flow Chart'!S48),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U48=\"\",0,'Detailed Cash Flow Chart'!U48),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W48=\"\",0,'Detailed Cash Flow Chart'!W48),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y48=\"\",0,'Detailed Cash Flow Chart'!Y48),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA48=\"\",0,'Detailed Cash Flow Chart'!AA48),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG48=\"\",0,'Detailed Cash Flow Chart'!AG48),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN48=\"\",0,'Detailed Cash Flow Chart'!AN48),0)","v":{"$error":"#N/A"}},null,{"$f":"AI48\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S48=\"\",0,'Detailed Cash Flow Chart'!S48),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U48=\"\",0,'Detailed Cash Flow Chart'!U48),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W48=\"\",0,'Detailed Cash Flow Chart'!W48),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y48=\"\",0,'Detailed Cash Flow Chart'!Y48),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA48=\"\",0,'Detailed Cash Flow Chart'!AA48),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG48=\"\",0,'Detailed Cash Flow Chart'!AG48),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN48=\"\",0,'Detailed Cash Flow Chart'!AN48),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C49),NA(),'Detailed Cash Flow Chart'!AJ49)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B49","v":85},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D49","v":1570636.7983989951},{"$f":"IF(ISERROR(C49),NA(),'Detailed Cash Flow Chart'!C49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C49),NA(),'Detailed Cash Flow Chart'!AQ49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E49=0,NA(),M49-'Detailed Cash Flow Chart'!E49)","v":{"$error":"#N/A"}},null,{"$f":"Y49\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S49=\"\",0,'Detailed Cash Flow Chart'!S49),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U49=\"\",0,'Detailed Cash Flow Chart'!U49),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W49=\"\",0,'Detailed Cash Flow Chart'!W49),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y49=\"\",0,'Detailed Cash Flow Chart'!Y49),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA49=\"\",0,'Detailed Cash Flow Chart'!AA49),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG49=\"\",0,'Detailed Cash Flow Chart'!AG49),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN49=\"\",0,'Detailed Cash Flow Chart'!AN49),0)","v":{"$error":"#N/A"}},null,{"$f":"AA49\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S49=\"\",0,'Detailed Cash Flow Chart'!S49),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U49=\"\",0,'Detailed Cash Flow Chart'!U49),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W49=\"\",0,'Detailed Cash Flow Chart'!W49),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y49=\"\",0,'Detailed Cash Flow Chart'!Y49),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA49=\"\",0,'Detailed Cash Flow Chart'!AA49),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG49=\"\",0,'Detailed Cash Flow Chart'!AG49),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN49=\"\",0,'Detailed Cash Flow Chart'!AN49),0)","v":{"$error":"#N/A"}},null,{"$f":"AC49\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S49=\"\",0,'Detailed Cash Flow Chart'!S49),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U49=\"\",0,'Detailed Cash Flow Chart'!U49),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W49=\"\",0,'Detailed Cash Flow Chart'!W49),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y49=\"\",0,'Detailed Cash Flow Chart'!Y49),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA49=\"\",0,'Detailed Cash Flow Chart'!AA49),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG49=\"\",0,'Detailed Cash Flow Chart'!AG49),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN49=\"\",0,'Detailed Cash Flow Chart'!AN49),0)","v":{"$error":"#N/A"}},null,{"$f":"AE49\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S49=\"\",0,'Detailed Cash Flow Chart'!S49),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U49=\"\",0,'Detailed Cash Flow Chart'!U49),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W49=\"\",0,'Detailed Cash Flow Chart'!W49),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y49=\"\",0,'Detailed Cash Flow Chart'!Y49),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA49=\"\",0,'Detailed Cash Flow Chart'!AA49),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG49=\"\",0,'Detailed Cash Flow Chart'!AG49),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN49=\"\",0,'Detailed Cash Flow Chart'!AN49),0)","v":{"$error":"#N/A"}},null,{"$f":"AG49\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S49=\"\",0,'Detailed Cash Flow Chart'!S49),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U49=\"\",0,'Detailed Cash Flow Chart'!U49),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W49=\"\",0,'Detailed Cash Flow Chart'!W49),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y49=\"\",0,'Detailed Cash Flow Chart'!Y49),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA49=\"\",0,'Detailed Cash Flow Chart'!AA49),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG49=\"\",0,'Detailed Cash Flow Chart'!AG49),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN49=\"\",0,'Detailed Cash Flow Chart'!AN49),0)","v":{"$error":"#N/A"}},null,{"$f":"AI49\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S49=\"\",0,'Detailed Cash Flow Chart'!S49),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U49=\"\",0,'Detailed Cash Flow Chart'!U49),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W49=\"\",0,'Detailed Cash Flow Chart'!W49),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y49=\"\",0,'Detailed Cash Flow Chart'!Y49),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA49=\"\",0,'Detailed Cash Flow Chart'!AA49),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG49=\"\",0,'Detailed Cash Flow Chart'!AG49),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN49=\"\",0,'Detailed Cash Flow Chart'!AN49),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C50),NA(),'Detailed Cash Flow Chart'!AJ50)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B50","v":86},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D50","v":1711994.1102549052},{"$f":"IF(ISERROR(C50),NA(),'Detailed Cash Flow Chart'!C50)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C50),NA(),'Detailed Cash Flow Chart'!AQ50)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E50=0,NA(),M50-'Detailed Cash Flow Chart'!E50)","v":{"$error":"#N/A"}},null,{"$f":"Y50\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S50=\"\",0,'Detailed Cash Flow Chart'!S50),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U50=\"\",0,'Detailed Cash Flow Chart'!U50),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W50=\"\",0,'Detailed Cash Flow Chart'!W50),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y50=\"\",0,'Detailed Cash Flow Chart'!Y50),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA50=\"\",0,'Detailed Cash Flow Chart'!AA50),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG50=\"\",0,'Detailed Cash Flow Chart'!AG50),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN50=\"\",0,'Detailed Cash Flow Chart'!AN50),0)","v":{"$error":"#N/A"}},null,{"$f":"AA50\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S50=\"\",0,'Detailed Cash Flow Chart'!S50),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U50=\"\",0,'Detailed Cash Flow Chart'!U50),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W50=\"\",0,'Detailed Cash Flow Chart'!W50),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y50=\"\",0,'Detailed Cash Flow Chart'!Y50),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA50=\"\",0,'Detailed Cash Flow Chart'!AA50),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG50=\"\",0,'Detailed Cash Flow Chart'!AG50),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN50=\"\",0,'Detailed Cash Flow Chart'!AN50),0)","v":{"$error":"#N/A"}},null,{"$f":"AC50\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S50=\"\",0,'Detailed Cash Flow Chart'!S50),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U50=\"\",0,'Detailed Cash Flow Chart'!U50),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W50=\"\",0,'Detailed Cash Flow Chart'!W50),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y50=\"\",0,'Detailed Cash Flow Chart'!Y50),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA50=\"\",0,'Detailed Cash Flow Chart'!AA50),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG50=\"\",0,'Detailed Cash Flow Chart'!AG50),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN50=\"\",0,'Detailed Cash Flow Chart'!AN50),0)","v":{"$error":"#N/A"}},null,{"$f":"AE50\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S50=\"\",0,'Detailed Cash Flow Chart'!S50),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U50=\"\",0,'Detailed Cash Flow Chart'!U50),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W50=\"\",0,'Detailed Cash Flow Chart'!W50),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y50=\"\",0,'Detailed Cash Flow Chart'!Y50),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA50=\"\",0,'Detailed Cash Flow Chart'!AA50),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG50=\"\",0,'Detailed Cash Flow Chart'!AG50),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN50=\"\",0,'Detailed Cash Flow Chart'!AN50),0)","v":{"$error":"#N/A"}},null,{"$f":"AG50\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S50=\"\",0,'Detailed Cash Flow Chart'!S50),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U50=\"\",0,'Detailed Cash Flow Chart'!U50),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W50=\"\",0,'Detailed Cash Flow Chart'!W50),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y50=\"\",0,'Detailed Cash Flow Chart'!Y50),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA50=\"\",0,'Detailed Cash Flow Chart'!AA50),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG50=\"\",0,'Detailed Cash Flow Chart'!AG50),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN50=\"\",0,'Detailed Cash Flow Chart'!AN50),0)","v":{"$error":"#N/A"}},null,{"$f":"AI50\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S50=\"\",0,'Detailed Cash Flow Chart'!S50),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U50=\"\",0,'Detailed Cash Flow Chart'!U50),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W50=\"\",0,'Detailed Cash Flow Chart'!W50),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y50=\"\",0,'Detailed Cash Flow Chart'!Y50),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA50=\"\",0,'Detailed Cash Flow Chart'!AA50),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG50=\"\",0,'Detailed Cash Flow Chart'!AG50),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN50=\"\",0,'Detailed Cash Flow Chart'!AN50),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C51),NA(),'Detailed Cash Flow Chart'!AJ51)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B51","v":87},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D51","v":1866073.5801778466},{"$f":"IF(ISERROR(C51),NA(),'Detailed Cash Flow Chart'!C51)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C51),NA(),'Detailed Cash Flow Chart'!AQ51)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E51=0,NA(),M51-'Detailed Cash Flow Chart'!E51)","v":{"$error":"#N/A"}},null,{"$f":"Y51\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S51=\"\",0,'Detailed Cash Flow Chart'!S51),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U51=\"\",0,'Detailed Cash Flow Chart'!U51),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W51=\"\",0,'Detailed Cash Flow Chart'!W51),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y51=\"\",0,'Detailed Cash Flow Chart'!Y51),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA51=\"\",0,'Detailed Cash Flow Chart'!AA51),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG51=\"\",0,'Detailed Cash Flow Chart'!AG51),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN51=\"\",0,'Detailed Cash Flow Chart'!AN51),0)","v":{"$error":"#N/A"}},null,{"$f":"AA51\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S51=\"\",0,'Detailed Cash Flow Chart'!S51),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U51=\"\",0,'Detailed Cash Flow Chart'!U51),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W51=\"\",0,'Detailed Cash Flow Chart'!W51),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y51=\"\",0,'Detailed Cash Flow Chart'!Y51),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA51=\"\",0,'Detailed Cash Flow Chart'!AA51),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG51=\"\",0,'Detailed Cash Flow Chart'!AG51),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN51=\"\",0,'Detailed Cash Flow Chart'!AN51),0)","v":{"$error":"#N/A"}},null,{"$f":"AC51\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S51=\"\",0,'Detailed Cash Flow Chart'!S51),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U51=\"\",0,'Detailed Cash Flow Chart'!U51),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W51=\"\",0,'Detailed Cash Flow Chart'!W51),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y51=\"\",0,'Detailed Cash Flow Chart'!Y51),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA51=\"\",0,'Detailed Cash Flow Chart'!AA51),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG51=\"\",0,'Detailed Cash Flow Chart'!AG51),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN51=\"\",0,'Detailed Cash Flow Chart'!AN51),0)","v":{"$error":"#N/A"}},null,{"$f":"AE51\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S51=\"\",0,'Detailed Cash Flow Chart'!S51),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U51=\"\",0,'Detailed Cash Flow Chart'!U51),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W51=\"\",0,'Detailed Cash Flow Chart'!W51),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y51=\"\",0,'Detailed Cash Flow Chart'!Y51),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA51=\"\",0,'Detailed Cash Flow Chart'!AA51),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG51=\"\",0,'Detailed Cash Flow Chart'!AG51),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN51=\"\",0,'Detailed Cash Flow Chart'!AN51),0)","v":{"$error":"#N/A"}},null,{"$f":"AG51\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S51=\"\",0,'Detailed Cash Flow Chart'!S51),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U51=\"\",0,'Detailed Cash Flow Chart'!U51),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W51=\"\",0,'Detailed Cash Flow Chart'!W51),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y51=\"\",0,'Detailed Cash Flow Chart'!Y51),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA51=\"\",0,'Detailed Cash Flow Chart'!AA51),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG51=\"\",0,'Detailed Cash Flow Chart'!AG51),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN51=\"\",0,'Detailed Cash Flow Chart'!AN51),0)","v":{"$error":"#N/A"}},null,{"$f":"AI51\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S51=\"\",0,'Detailed Cash Flow Chart'!S51),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U51=\"\",0,'Detailed Cash Flow Chart'!U51),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W51=\"\",0,'Detailed Cash Flow Chart'!W51),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y51=\"\",0,'Detailed Cash Flow Chart'!Y51),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA51=\"\",0,'Detailed Cash Flow Chart'!AA51),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG51=\"\",0,'Detailed Cash Flow Chart'!AG51),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN51=\"\",0,'Detailed Cash Flow Chart'!AN51),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C52),NA(),'Detailed Cash Flow Chart'!AJ52)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B52","v":88},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D52","v":2034020.2023938529},{"$f":"IF(ISERROR(C52),NA(),'Detailed Cash Flow Chart'!C52)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C52),NA(),'Detailed Cash Flow Chart'!AQ52)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E52=0,NA(),M52-'Detailed Cash Flow Chart'!E52)","v":{"$error":"#N/A"}},null,{"$f":"Y52\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S52=\"\",0,'Detailed Cash Flow Chart'!S52),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U52=\"\",0,'Detailed Cash Flow Chart'!U52),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W52=\"\",0,'Detailed Cash Flow Chart'!W52),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y52=\"\",0,'Detailed Cash Flow Chart'!Y52),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA52=\"\",0,'Detailed Cash Flow Chart'!AA52),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG52=\"\",0,'Detailed Cash Flow Chart'!AG52),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN52=\"\",0,'Detailed Cash Flow Chart'!AN52),0)","v":{"$error":"#N/A"}},null,{"$f":"AA52\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S52=\"\",0,'Detailed Cash Flow Chart'!S52),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U52=\"\",0,'Detailed Cash Flow Chart'!U52),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W52=\"\",0,'Detailed Cash Flow Chart'!W52),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y52=\"\",0,'Detailed Cash Flow Chart'!Y52),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA52=\"\",0,'Detailed Cash Flow Chart'!AA52),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG52=\"\",0,'Detailed Cash Flow Chart'!AG52),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN52=\"\",0,'Detailed Cash Flow Chart'!AN52),0)","v":{"$error":"#N/A"}},null,{"$f":"AC52\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S52=\"\",0,'Detailed Cash Flow Chart'!S52),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U52=\"\",0,'Detailed Cash Flow Chart'!U52),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W52=\"\",0,'Detailed Cash Flow Chart'!W52),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y52=\"\",0,'Detailed Cash Flow Chart'!Y52),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA52=\"\",0,'Detailed Cash Flow Chart'!AA52),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG52=\"\",0,'Detailed Cash Flow Chart'!AG52),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN52=\"\",0,'Detailed Cash Flow Chart'!AN52),0)","v":{"$error":"#N/A"}},null,{"$f":"AE52\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S52=\"\",0,'Detailed Cash Flow Chart'!S52),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U52=\"\",0,'Detailed Cash Flow Chart'!U52),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W52=\"\",0,'Detailed Cash Flow Chart'!W52),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y52=\"\",0,'Detailed Cash Flow Chart'!Y52),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA52=\"\",0,'Detailed Cash Flow Chart'!AA52),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG52=\"\",0,'Detailed Cash Flow Chart'!AG52),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN52=\"\",0,'Detailed Cash Flow Chart'!AN52),0)","v":{"$error":"#N/A"}},null,{"$f":"AG52\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S52=\"\",0,'Detailed Cash Flow Chart'!S52),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U52=\"\",0,'Detailed Cash Flow Chart'!U52),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W52=\"\",0,'Detailed Cash Flow Chart'!W52),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y52=\"\",0,'Detailed Cash Flow Chart'!Y52),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA52=\"\",0,'Detailed Cash Flow Chart'!AA52),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG52=\"\",0,'Detailed Cash Flow Chart'!AG52),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN52=\"\",0,'Detailed Cash Flow Chart'!AN52),0)","v":{"$error":"#N/A"}},null,{"$f":"AI52\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S52=\"\",0,'Detailed Cash Flow Chart'!S52),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U52=\"\",0,'Detailed Cash Flow Chart'!U52),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W52=\"\",0,'Detailed Cash Flow Chart'!W52),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y52=\"\",0,'Detailed Cash Flow Chart'!Y52),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA52=\"\",0,'Detailed Cash Flow Chart'!AA52),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG52=\"\",0,'Detailed Cash Flow Chart'!AG52),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN52=\"\",0,'Detailed Cash Flow Chart'!AN52),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C53),NA(),'Detailed Cash Flow Chart'!AJ53)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B53","v":89},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D53","v":2217082.0206092997},{"$f":"IF(ISERROR(C53),NA(),'Detailed Cash Flow Chart'!C53)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C53),NA(),'Detailed Cash Flow Chart'!AQ53)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E53=0,NA(),M53-'Detailed Cash Flow Chart'!E53)","v":{"$error":"#N/A"}},null,{"$f":"Y53\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S53=\"\",0,'Detailed Cash Flow Chart'!S53),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U53=\"\",0,'Detailed Cash Flow Chart'!U53),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W53=\"\",0,'Detailed Cash Flow Chart'!W53),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y53=\"\",0,'Detailed Cash Flow Chart'!Y53),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA53=\"\",0,'Detailed Cash Flow Chart'!AA53),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG53=\"\",0,'Detailed Cash Flow Chart'!AG53),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN53=\"\",0,'Detailed Cash Flow Chart'!AN53),0)","v":{"$error":"#N/A"}},null,{"$f":"AA53\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S53=\"\",0,'Detailed Cash Flow Chart'!S53),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U53=\"\",0,'Detailed Cash Flow Chart'!U53),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W53=\"\",0,'Detailed Cash Flow Chart'!W53),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y53=\"\",0,'Detailed Cash Flow Chart'!Y53),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA53=\"\",0,'Detailed Cash Flow Chart'!AA53),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG53=\"\",0,'Detailed Cash Flow Chart'!AG53),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN53=\"\",0,'Detailed Cash Flow Chart'!AN53),0)","v":{"$error":"#N/A"}},null,{"$f":"AC53\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S53=\"\",0,'Detailed Cash Flow Chart'!S53),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U53=\"\",0,'Detailed Cash Flow Chart'!U53),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W53=\"\",0,'Detailed Cash Flow Chart'!W53),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y53=\"\",0,'Detailed Cash Flow Chart'!Y53),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA53=\"\",0,'Detailed Cash Flow Chart'!AA53),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG53=\"\",0,'Detailed Cash Flow Chart'!AG53),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN53=\"\",0,'Detailed Cash Flow Chart'!AN53),0)","v":{"$error":"#N/A"}},null,{"$f":"AE53\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S53=\"\",0,'Detailed Cash Flow Chart'!S53),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U53=\"\",0,'Detailed Cash Flow Chart'!U53),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W53=\"\",0,'Detailed Cash Flow Chart'!W53),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y53=\"\",0,'Detailed Cash Flow Chart'!Y53),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA53=\"\",0,'Detailed Cash Flow Chart'!AA53),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG53=\"\",0,'Detailed Cash Flow Chart'!AG53),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN53=\"\",0,'Detailed Cash Flow Chart'!AN53),0)","v":{"$error":"#N/A"}},null,{"$f":"AG53\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S53=\"\",0,'Detailed Cash Flow Chart'!S53),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U53=\"\",0,'Detailed Cash Flow Chart'!U53),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W53=\"\",0,'Detailed Cash Flow Chart'!W53),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y53=\"\",0,'Detailed Cash Flow Chart'!Y53),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA53=\"\",0,'Detailed Cash Flow Chart'!AA53),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG53=\"\",0,'Detailed Cash Flow Chart'!AG53),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN53=\"\",0,'Detailed Cash Flow Chart'!AN53),0)","v":{"$error":"#N/A"}},null,{"$f":"AI53\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S53=\"\",0,'Detailed Cash Flow Chart'!S53),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U53=\"\",0,'Detailed Cash Flow Chart'!U53),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W53=\"\",0,'Detailed Cash Flow Chart'!W53),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y53=\"\",0,'Detailed Cash Flow Chart'!Y53),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA53=\"\",0,'Detailed Cash Flow Chart'!AA53),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG53=\"\",0,'Detailed Cash Flow Chart'!AG53),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN53=\"\",0,'Detailed Cash Flow Chart'!AN53),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C54),NA(),'Detailed Cash Flow Chart'!AJ54)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B54","v":90},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D54","v":2416619.4024641369},{"$f":"IF(ISERROR(C54),NA(),'Detailed Cash Flow Chart'!C54)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C54),NA(),'Detailed Cash Flow Chart'!AQ54)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E54=0,NA(),M54-'Detailed Cash Flow Chart'!E54)","v":{"$error":"#N/A"}},null,{"$f":"Y54\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S54=\"\",0,'Detailed Cash Flow Chart'!S54),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U54=\"\",0,'Detailed Cash Flow Chart'!U54),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W54=\"\",0,'Detailed Cash Flow Chart'!W54),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y54=\"\",0,'Detailed Cash Flow Chart'!Y54),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA54=\"\",0,'Detailed Cash Flow Chart'!AA54),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG54=\"\",0,'Detailed Cash Flow Chart'!AG54),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN54=\"\",0,'Detailed Cash Flow Chart'!AN54),0)","v":{"$error":"#N/A"}},null,{"$f":"AA54\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S54=\"\",0,'Detailed Cash Flow Chart'!S54),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U54=\"\",0,'Detailed Cash Flow Chart'!U54),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W54=\"\",0,'Detailed Cash Flow Chart'!W54),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y54=\"\",0,'Detailed Cash Flow Chart'!Y54),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA54=\"\",0,'Detailed Cash Flow Chart'!AA54),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG54=\"\",0,'Detailed Cash Flow Chart'!AG54),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN54=\"\",0,'Detailed Cash Flow Chart'!AN54),0)","v":{"$error":"#N/A"}},null,{"$f":"AC54\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S54=\"\",0,'Detailed Cash Flow Chart'!S54),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U54=\"\",0,'Detailed Cash Flow Chart'!U54),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W54=\"\",0,'Detailed Cash Flow Chart'!W54),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y54=\"\",0,'Detailed Cash Flow Chart'!Y54),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA54=\"\",0,'Detailed Cash Flow Chart'!AA54),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG54=\"\",0,'Detailed Cash Flow Chart'!AG54),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN54=\"\",0,'Detailed Cash Flow Chart'!AN54),0)","v":{"$error":"#N/A"}},null,{"$f":"AE54\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S54=\"\",0,'Detailed Cash Flow Chart'!S54),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U54=\"\",0,'Detailed Cash Flow Chart'!U54),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W54=\"\",0,'Detailed Cash Flow Chart'!W54),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y54=\"\",0,'Detailed Cash Flow Chart'!Y54),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA54=\"\",0,'Detailed Cash Flow Chart'!AA54),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG54=\"\",0,'Detailed Cash Flow Chart'!AG54),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN54=\"\",0,'Detailed Cash Flow Chart'!AN54),0)","v":{"$error":"#N/A"}},null,{"$f":"AG54\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S54=\"\",0,'Detailed Cash Flow Chart'!S54),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U54=\"\",0,'Detailed Cash Flow Chart'!U54),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W54=\"\",0,'Detailed Cash Flow Chart'!W54),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y54=\"\",0,'Detailed Cash Flow Chart'!Y54),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA54=\"\",0,'Detailed Cash Flow Chart'!AA54),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG54=\"\",0,'Detailed Cash Flow Chart'!AG54),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN54=\"\",0,'Detailed Cash Flow Chart'!AN54),0)","v":{"$error":"#N/A"}},null,{"$f":"AI54\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S54=\"\",0,'Detailed Cash Flow Chart'!S54),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U54=\"\",0,'Detailed Cash Flow Chart'!U54),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W54=\"\",0,'Detailed Cash Flow Chart'!W54),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y54=\"\",0,'Detailed Cash Flow Chart'!Y54),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA54=\"\",0,'Detailed Cash Flow Chart'!AA54),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG54=\"\",0,'Detailed Cash Flow Chart'!AG54),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN54=\"\",0,'Detailed Cash Flow Chart'!AN54),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C55),NA(),'Detailed Cash Flow Chart'!AJ55)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B55","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D55","v":0},{"$f":"IF(ISERROR(C55),NA(),'Detailed Cash Flow Chart'!C55)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C55),NA(),'Detailed Cash Flow Chart'!AQ55)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E55=0,NA(),M55-'Detailed Cash Flow Chart'!E55)","v":{"$error":"#N/A"}},null,{"$f":"Y55\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S55=\"\",0,'Detailed Cash Flow Chart'!S55),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U55=\"\",0,'Detailed Cash Flow Chart'!U55),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W55=\"\",0,'Detailed Cash Flow Chart'!W55),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y55=\"\",0,'Detailed Cash Flow Chart'!Y55),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA55=\"\",0,'Detailed Cash Flow Chart'!AA55),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG55=\"\",0,'Detailed Cash Flow Chart'!AG55),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN55=\"\",0,'Detailed Cash Flow Chart'!AN55),0)","v":{"$error":"#N/A"}},null,{"$f":"AA55\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S55=\"\",0,'Detailed Cash Flow Chart'!S55),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U55=\"\",0,'Detailed Cash Flow Chart'!U55),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W55=\"\",0,'Detailed Cash Flow Chart'!W55),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y55=\"\",0,'Detailed Cash Flow Chart'!Y55),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA55=\"\",0,'Detailed Cash Flow Chart'!AA55),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG55=\"\",0,'Detailed Cash Flow Chart'!AG55),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN55=\"\",0,'Detailed Cash Flow Chart'!AN55),0)","v":{"$error":"#N/A"}},null,{"$f":"AC55\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S55=\"\",0,'Detailed Cash Flow Chart'!S55),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U55=\"\",0,'Detailed Cash Flow Chart'!U55),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W55=\"\",0,'Detailed Cash Flow Chart'!W55),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y55=\"\",0,'Detailed Cash Flow Chart'!Y55),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA55=\"\",0,'Detailed Cash Flow Chart'!AA55),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG55=\"\",0,'Detailed Cash Flow Chart'!AG55),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN55=\"\",0,'Detailed Cash Flow Chart'!AN55),0)","v":{"$error":"#N/A"}},null,{"$f":"AE55\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S55=\"\",0,'Detailed Cash Flow Chart'!S55),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U55=\"\",0,'Detailed Cash Flow Chart'!U55),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W55=\"\",0,'Detailed Cash Flow Chart'!W55),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y55=\"\",0,'Detailed Cash Flow Chart'!Y55),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA55=\"\",0,'Detailed Cash Flow Chart'!AA55),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG55=\"\",0,'Detailed Cash Flow Chart'!AG55),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN55=\"\",0,'Detailed Cash Flow Chart'!AN55),0)","v":{"$error":"#N/A"}},null,{"$f":"AG55\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S55=\"\",0,'Detailed Cash Flow Chart'!S55),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U55=\"\",0,'Detailed Cash Flow Chart'!U55),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W55=\"\",0,'Detailed Cash Flow Chart'!W55),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y55=\"\",0,'Detailed Cash Flow Chart'!Y55),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA55=\"\",0,'Detailed Cash Flow Chart'!AA55),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG55=\"\",0,'Detailed Cash Flow Chart'!AG55),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN55=\"\",0,'Detailed Cash Flow Chart'!AN55),0)","v":{"$error":"#N/A"}},null,{"$f":"AI55\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S55=\"\",0,'Detailed Cash Flow Chart'!S55),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U55=\"\",0,'Detailed Cash Flow Chart'!U55),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W55=\"\",0,'Detailed Cash Flow Chart'!W55),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y55=\"\",0,'Detailed Cash Flow Chart'!Y55),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA55=\"\",0,'Detailed Cash Flow Chart'!AA55),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG55=\"\",0,'Detailed Cash Flow Chart'!AG55),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN55=\"\",0,'Detailed Cash Flow Chart'!AN55),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C56),NA(),'Detailed Cash Flow Chart'!AJ56)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B56","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D56","v":0},{"$f":"IF(ISERROR(C56),NA(),'Detailed Cash Flow Chart'!C56)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C56),NA(),'Detailed Cash Flow Chart'!AQ56)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E56=0,NA(),M56-'Detailed Cash Flow Chart'!E56)","v":{"$error":"#N/A"}},null,{"$f":"Y56\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S56=\"\",0,'Detailed Cash Flow Chart'!S56),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U56=\"\",0,'Detailed Cash Flow Chart'!U56),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W56=\"\",0,'Detailed Cash Flow Chart'!W56),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y56=\"\",0,'Detailed Cash Flow Chart'!Y56),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA56=\"\",0,'Detailed Cash Flow Chart'!AA56),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG56=\"\",0,'Detailed Cash Flow Chart'!AG56),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN56=\"\",0,'Detailed Cash Flow Chart'!AN56),0)","v":{"$error":"#N/A"}},null,{"$f":"AA56\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S56=\"\",0,'Detailed Cash Flow Chart'!S56),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U56=\"\",0,'Detailed Cash Flow Chart'!U56),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W56=\"\",0,'Detailed Cash Flow Chart'!W56),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y56=\"\",0,'Detailed Cash Flow Chart'!Y56),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA56=\"\",0,'Detailed Cash Flow Chart'!AA56),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG56=\"\",0,'Detailed Cash Flow Chart'!AG56),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN56=\"\",0,'Detailed Cash Flow Chart'!AN56),0)","v":{"$error":"#N/A"}},null,{"$f":"AC56\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S56=\"\",0,'Detailed Cash Flow Chart'!S56),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U56=\"\",0,'Detailed Cash Flow Chart'!U56),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W56=\"\",0,'Detailed Cash Flow Chart'!W56),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y56=\"\",0,'Detailed Cash Flow Chart'!Y56),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA56=\"\",0,'Detailed Cash Flow Chart'!AA56),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG56=\"\",0,'Detailed Cash Flow Chart'!AG56),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN56=\"\",0,'Detailed Cash Flow Chart'!AN56),0)","v":{"$error":"#N/A"}},null,{"$f":"AE56\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S56=\"\",0,'Detailed Cash Flow Chart'!S56),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U56=\"\",0,'Detailed Cash Flow Chart'!U56),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W56=\"\",0,'Detailed Cash Flow Chart'!W56),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y56=\"\",0,'Detailed Cash Flow Chart'!Y56),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA56=\"\",0,'Detailed Cash Flow Chart'!AA56),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG56=\"\",0,'Detailed Cash Flow Chart'!AG56),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN56=\"\",0,'Detailed Cash Flow Chart'!AN56),0)","v":{"$error":"#N/A"}},null,{"$f":"AG56\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S56=\"\",0,'Detailed Cash Flow Chart'!S56),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U56=\"\",0,'Detailed Cash Flow Chart'!U56),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W56=\"\",0,'Detailed Cash Flow Chart'!W56),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y56=\"\",0,'Detailed Cash Flow Chart'!Y56),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA56=\"\",0,'Detailed Cash Flow Chart'!AA56),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG56=\"\",0,'Detailed Cash Flow Chart'!AG56),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN56=\"\",0,'Detailed Cash Flow Chart'!AN56),0)","v":{"$error":"#N/A"}},null,{"$f":"AI56\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S56=\"\",0,'Detailed Cash Flow Chart'!S56),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U56=\"\",0,'Detailed Cash Flow Chart'!U56),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W56=\"\",0,'Detailed Cash Flow Chart'!W56),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y56=\"\",0,'Detailed Cash Flow Chart'!Y56),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA56=\"\",0,'Detailed Cash Flow Chart'!AA56),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG56=\"\",0,'Detailed Cash Flow Chart'!AG56),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN56=\"\",0,'Detailed Cash Flow Chart'!AN56),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C57),NA(),'Detailed Cash Flow Chart'!AJ57)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B57","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D57","v":0},{"$f":"IF(ISERROR(C57),NA(),'Detailed Cash Flow Chart'!C57)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C57),NA(),'Detailed Cash Flow Chart'!AQ57)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E57=0,NA(),M57-'Detailed Cash Flow Chart'!E57)","v":{"$error":"#N/A"}},null,{"$f":"Y57\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S57=\"\",0,'Detailed Cash Flow Chart'!S57),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U57=\"\",0,'Detailed Cash Flow Chart'!U57),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W57=\"\",0,'Detailed Cash Flow Chart'!W57),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y57=\"\",0,'Detailed Cash Flow Chart'!Y57),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA57=\"\",0,'Detailed Cash Flow Chart'!AA57),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG57=\"\",0,'Detailed Cash Flow Chart'!AG57),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN57=\"\",0,'Detailed Cash Flow Chart'!AN57),0)","v":{"$error":"#N/A"}},null,{"$f":"AA57\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S57=\"\",0,'Detailed Cash Flow Chart'!S57),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U57=\"\",0,'Detailed Cash Flow Chart'!U57),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W57=\"\",0,'Detailed Cash Flow Chart'!W57),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y57=\"\",0,'Detailed Cash Flow Chart'!Y57),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA57=\"\",0,'Detailed Cash Flow Chart'!AA57),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG57=\"\",0,'Detailed Cash Flow Chart'!AG57),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN57=\"\",0,'Detailed Cash Flow Chart'!AN57),0)","v":{"$error":"#N/A"}},null,{"$f":"AC57\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S57=\"\",0,'Detailed Cash Flow Chart'!S57),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U57=\"\",0,'Detailed Cash Flow Chart'!U57),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W57=\"\",0,'Detailed Cash Flow Chart'!W57),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y57=\"\",0,'Detailed Cash Flow Chart'!Y57),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA57=\"\",0,'Detailed Cash Flow Chart'!AA57),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG57=\"\",0,'Detailed Cash Flow Chart'!AG57),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN57=\"\",0,'Detailed Cash Flow Chart'!AN57),0)","v":{"$error":"#N/A"}},null,{"$f":"AE57\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S57=\"\",0,'Detailed Cash Flow Chart'!S57),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U57=\"\",0,'Detailed Cash Flow Chart'!U57),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W57=\"\",0,'Detailed Cash Flow Chart'!W57),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y57=\"\",0,'Detailed Cash Flow Chart'!Y57),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA57=\"\",0,'Detailed Cash Flow Chart'!AA57),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG57=\"\",0,'Detailed Cash Flow Chart'!AG57),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN57=\"\",0,'Detailed Cash Flow Chart'!AN57),0)","v":{"$error":"#N/A"}},null,{"$f":"AG57\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S57=\"\",0,'Detailed Cash Flow Chart'!S57),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U57=\"\",0,'Detailed Cash Flow Chart'!U57),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W57=\"\",0,'Detailed Cash Flow Chart'!W57),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y57=\"\",0,'Detailed Cash Flow Chart'!Y57),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA57=\"\",0,'Detailed Cash Flow Chart'!AA57),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG57=\"\",0,'Detailed Cash Flow Chart'!AG57),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN57=\"\",0,'Detailed Cash Flow Chart'!AN57),0)","v":{"$error":"#N/A"}},null,{"$f":"AI57\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S57=\"\",0,'Detailed Cash Flow Chart'!S57),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U57=\"\",0,'Detailed Cash Flow Chart'!U57),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W57=\"\",0,'Detailed Cash Flow Chart'!W57),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y57=\"\",0,'Detailed Cash Flow Chart'!Y57),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA57=\"\",0,'Detailed Cash Flow Chart'!AA57),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG57=\"\",0,'Detailed Cash Flow Chart'!AG57),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN57=\"\",0,'Detailed Cash Flow Chart'!AN57),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C58),NA(),'Detailed Cash Flow Chart'!AJ58)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B58","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D58","v":0},{"$f":"IF(ISERROR(C58),NA(),'Detailed Cash Flow Chart'!C58)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C58),NA(),'Detailed Cash Flow Chart'!AQ58)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E58=0,NA(),M58-'Detailed Cash Flow Chart'!E58)","v":{"$error":"#N/A"}},null,{"$f":"Y58\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S58=\"\",0,'Detailed Cash Flow Chart'!S58),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U58=\"\",0,'Detailed Cash Flow Chart'!U58),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W58=\"\",0,'Detailed Cash Flow Chart'!W58),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y58=\"\",0,'Detailed Cash Flow Chart'!Y58),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA58=\"\",0,'Detailed Cash Flow Chart'!AA58),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG58=\"\",0,'Detailed Cash Flow Chart'!AG58),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN58=\"\",0,'Detailed Cash Flow Chart'!AN58),0)","v":{"$error":"#N/A"}},null,{"$f":"AA58\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S58=\"\",0,'Detailed Cash Flow Chart'!S58),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U58=\"\",0,'Detailed Cash Flow Chart'!U58),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W58=\"\",0,'Detailed Cash Flow Chart'!W58),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y58=\"\",0,'Detailed Cash Flow Chart'!Y58),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA58=\"\",0,'Detailed Cash Flow Chart'!AA58),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG58=\"\",0,'Detailed Cash Flow Chart'!AG58),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN58=\"\",0,'Detailed Cash Flow Chart'!AN58),0)","v":{"$error":"#N/A"}},null,{"$f":"AC58\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S58=\"\",0,'Detailed Cash Flow Chart'!S58),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U58=\"\",0,'Detailed Cash Flow Chart'!U58),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W58=\"\",0,'Detailed Cash Flow Chart'!W58),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y58=\"\",0,'Detailed Cash Flow Chart'!Y58),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA58=\"\",0,'Detailed Cash Flow Chart'!AA58),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG58=\"\",0,'Detailed Cash Flow Chart'!AG58),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN58=\"\",0,'Detailed Cash Flow Chart'!AN58),0)","v":{"$error":"#N/A"}},null,{"$f":"AE58\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S58=\"\",0,'Detailed Cash Flow Chart'!S58),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U58=\"\",0,'Detailed Cash Flow Chart'!U58),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W58=\"\",0,'Detailed Cash Flow Chart'!W58),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y58=\"\",0,'Detailed Cash Flow Chart'!Y58),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA58=\"\",0,'Detailed Cash Flow Chart'!AA58),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG58=\"\",0,'Detailed Cash Flow Chart'!AG58),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN58=\"\",0,'Detailed Cash Flow Chart'!AN58),0)","v":{"$error":"#N/A"}},null,{"$f":"AG58\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S58=\"\",0,'Detailed Cash Flow Chart'!S58),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U58=\"\",0,'Detailed Cash Flow Chart'!U58),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W58=\"\",0,'Detailed Cash Flow Chart'!W58),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y58=\"\",0,'Detailed Cash Flow Chart'!Y58),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA58=\"\",0,'Detailed Cash Flow Chart'!AA58),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG58=\"\",0,'Detailed Cash Flow Chart'!AG58),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN58=\"\",0,'Detailed Cash Flow Chart'!AN58),0)","v":{"$error":"#N/A"}},null,{"$f":"AI58\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S58=\"\",0,'Detailed Cash Flow Chart'!S58),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U58=\"\",0,'Detailed Cash Flow Chart'!U58),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W58=\"\",0,'Detailed Cash Flow Chart'!W58),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y58=\"\",0,'Detailed Cash Flow Chart'!Y58),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA58=\"\",0,'Detailed Cash Flow Chart'!AA58),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG58=\"\",0,'Detailed Cash Flow Chart'!AG58),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN58=\"\",0,'Detailed Cash Flow Chart'!AN58),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C59),NA(),'Detailed Cash Flow Chart'!AJ59)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B59","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D59","v":0},{"$f":"IF(ISERROR(C59),NA(),'Detailed Cash Flow Chart'!C59)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C59),NA(),'Detailed Cash Flow Chart'!AQ59)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E59=0,NA(),M59-'Detailed Cash Flow Chart'!E59)","v":{"$error":"#N/A"}},null,{"$f":"Y59\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S59=\"\",0,'Detailed Cash Flow Chart'!S59),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U59=\"\",0,'Detailed Cash Flow Chart'!U59),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W59=\"\",0,'Detailed Cash Flow Chart'!W59),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y59=\"\",0,'Detailed Cash Flow Chart'!Y59),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA59=\"\",0,'Detailed Cash Flow Chart'!AA59),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG59=\"\",0,'Detailed Cash Flow Chart'!AG59),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN59=\"\",0,'Detailed Cash Flow Chart'!AN59),0)","v":{"$error":"#N/A"}},null,{"$f":"AA59\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S59=\"\",0,'Detailed Cash Flow Chart'!S59),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U59=\"\",0,'Detailed Cash Flow Chart'!U59),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W59=\"\",0,'Detailed Cash Flow Chart'!W59),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y59=\"\",0,'Detailed Cash Flow Chart'!Y59),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA59=\"\",0,'Detailed Cash Flow Chart'!AA59),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG59=\"\",0,'Detailed Cash Flow Chart'!AG59),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN59=\"\",0,'Detailed Cash Flow Chart'!AN59),0)","v":{"$error":"#N/A"}},null,{"$f":"AC59\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S59=\"\",0,'Detailed Cash Flow Chart'!S59),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U59=\"\",0,'Detailed Cash Flow Chart'!U59),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W59=\"\",0,'Detailed Cash Flow Chart'!W59),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y59=\"\",0,'Detailed Cash Flow Chart'!Y59),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA59=\"\",0,'Detailed Cash Flow Chart'!AA59),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG59=\"\",0,'Detailed Cash Flow Chart'!AG59),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN59=\"\",0,'Detailed Cash Flow Chart'!AN59),0)","v":{"$error":"#N/A"}},null,{"$f":"AE59\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S59=\"\",0,'Detailed Cash Flow Chart'!S59),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U59=\"\",0,'Detailed Cash Flow Chart'!U59),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W59=\"\",0,'Detailed Cash Flow Chart'!W59),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y59=\"\",0,'Detailed Cash Flow Chart'!Y59),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA59=\"\",0,'Detailed Cash Flow Chart'!AA59),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG59=\"\",0,'Detailed Cash Flow Chart'!AG59),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN59=\"\",0,'Detailed Cash Flow Chart'!AN59),0)","v":{"$error":"#N/A"}},null,{"$f":"AG59\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S59=\"\",0,'Detailed Cash Flow Chart'!S59),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U59=\"\",0,'Detailed Cash Flow Chart'!U59),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W59=\"\",0,'Detailed Cash Flow Chart'!W59),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y59=\"\",0,'Detailed Cash Flow Chart'!Y59),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA59=\"\",0,'Detailed Cash Flow Chart'!AA59),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG59=\"\",0,'Detailed Cash Flow Chart'!AG59),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN59=\"\",0,'Detailed Cash Flow Chart'!AN59),0)","v":{"$error":"#N/A"}},null,{"$f":"AI59\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S59=\"\",0,'Detailed Cash Flow Chart'!S59),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U59=\"\",0,'Detailed Cash Flow Chart'!U59),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W59=\"\",0,'Detailed Cash Flow Chart'!W59),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y59=\"\",0,'Detailed Cash Flow Chart'!Y59),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA59=\"\",0,'Detailed Cash Flow Chart'!AA59),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG59=\"\",0,'Detailed Cash Flow Chart'!AG59),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN59=\"\",0,'Detailed Cash Flow Chart'!AN59),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C60),NA(),'Detailed Cash Flow Chart'!AJ60)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B60","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D60","v":0},{"$f":"IF(ISERROR(C60),NA(),'Detailed Cash Flow Chart'!C60)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C60),NA(),'Detailed Cash Flow Chart'!AQ60)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E60=0,NA(),M60-'Detailed Cash Flow Chart'!E60)","v":{"$error":"#N/A"}},null,{"$f":"Y60\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S60=\"\",0,'Detailed Cash Flow Chart'!S60),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U60=\"\",0,'Detailed Cash Flow Chart'!U60),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W60=\"\",0,'Detailed Cash Flow Chart'!W60),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y60=\"\",0,'Detailed Cash Flow Chart'!Y60),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA60=\"\",0,'Detailed Cash Flow Chart'!AA60),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG60=\"\",0,'Detailed Cash Flow Chart'!AG60),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN60=\"\",0,'Detailed Cash Flow Chart'!AN60),0)","v":{"$error":"#N/A"}},null,{"$f":"AA60\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S60=\"\",0,'Detailed Cash Flow Chart'!S60),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U60=\"\",0,'Detailed Cash Flow Chart'!U60),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W60=\"\",0,'Detailed Cash Flow Chart'!W60),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y60=\"\",0,'Detailed Cash Flow Chart'!Y60),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA60=\"\",0,'Detailed Cash Flow Chart'!AA60),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG60=\"\",0,'Detailed Cash Flow Chart'!AG60),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN60=\"\",0,'Detailed Cash Flow Chart'!AN60),0)","v":{"$error":"#N/A"}},null,{"$f":"AC60\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S60=\"\",0,'Detailed Cash Flow Chart'!S60),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U60=\"\",0,'Detailed Cash Flow Chart'!U60),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W60=\"\",0,'Detailed Cash Flow Chart'!W60),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y60=\"\",0,'Detailed Cash Flow Chart'!Y60),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA60=\"\",0,'Detailed Cash Flow Chart'!AA60),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG60=\"\",0,'Detailed Cash Flow Chart'!AG60),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN60=\"\",0,'Detailed Cash Flow Chart'!AN60),0)","v":{"$error":"#N/A"}},null,{"$f":"AE60\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S60=\"\",0,'Detailed Cash Flow Chart'!S60),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U60=\"\",0,'Detailed Cash Flow Chart'!U60),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W60=\"\",0,'Detailed Cash Flow Chart'!W60),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y60=\"\",0,'Detailed Cash Flow Chart'!Y60),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA60=\"\",0,'Detailed Cash Flow Chart'!AA60),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG60=\"\",0,'Detailed Cash Flow Chart'!AG60),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN60=\"\",0,'Detailed Cash Flow Chart'!AN60),0)","v":{"$error":"#N/A"}},null,{"$f":"AG60\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S60=\"\",0,'Detailed Cash Flow Chart'!S60),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U60=\"\",0,'Detailed Cash Flow Chart'!U60),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W60=\"\",0,'Detailed Cash Flow Chart'!W60),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y60=\"\",0,'Detailed Cash Flow Chart'!Y60),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA60=\"\",0,'Detailed Cash Flow Chart'!AA60),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG60=\"\",0,'Detailed Cash Flow Chart'!AG60),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN60=\"\",0,'Detailed Cash Flow Chart'!AN60),0)","v":{"$error":"#N/A"}},null,{"$f":"AI60\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S60=\"\",0,'Detailed Cash Flow Chart'!S60),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U60=\"\",0,'Detailed Cash Flow Chart'!U60),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W60=\"\",0,'Detailed Cash Flow Chart'!W60),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y60=\"\",0,'Detailed Cash Flow Chart'!Y60),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA60=\"\",0,'Detailed Cash Flow Chart'!AA60),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG60=\"\",0,'Detailed Cash Flow Chart'!AG60),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN60=\"\",0,'Detailed Cash Flow Chart'!AN60),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C61),NA(),'Detailed Cash Flow Chart'!AJ61)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B61","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D61","v":0},{"$f":"IF(ISERROR(C61),NA(),'Detailed Cash Flow Chart'!C61)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C61),NA(),'Detailed Cash Flow Chart'!AQ61)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E61=0,NA(),M61-'Detailed Cash Flow Chart'!E61)","v":{"$error":"#N/A"}},null,{"$f":"Y61\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S61=\"\",0,'Detailed Cash Flow Chart'!S61),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U61=\"\",0,'Detailed Cash Flow Chart'!U61),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W61=\"\",0,'Detailed Cash Flow Chart'!W61),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y61=\"\",0,'Detailed Cash Flow Chart'!Y61),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA61=\"\",0,'Detailed Cash Flow Chart'!AA61),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG61=\"\",0,'Detailed Cash Flow Chart'!AG61),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN61=\"\",0,'Detailed Cash Flow Chart'!AN61),0)","v":{"$error":"#N/A"}},null,{"$f":"AA61\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S61=\"\",0,'Detailed Cash Flow Chart'!S61),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U61=\"\",0,'Detailed Cash Flow Chart'!U61),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W61=\"\",0,'Detailed Cash Flow Chart'!W61),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y61=\"\",0,'Detailed Cash Flow Chart'!Y61),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA61=\"\",0,'Detailed Cash Flow Chart'!AA61),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG61=\"\",0,'Detailed Cash Flow Chart'!AG61),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN61=\"\",0,'Detailed Cash Flow Chart'!AN61),0)","v":{"$error":"#N/A"}},null,{"$f":"AC61\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S61=\"\",0,'Detailed Cash Flow Chart'!S61),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U61=\"\",0,'Detailed Cash Flow Chart'!U61),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W61=\"\",0,'Detailed Cash Flow Chart'!W61),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y61=\"\",0,'Detailed Cash Flow Chart'!Y61),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA61=\"\",0,'Detailed Cash Flow Chart'!AA61),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG61=\"\",0,'Detailed Cash Flow Chart'!AG61),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN61=\"\",0,'Detailed Cash Flow Chart'!AN61),0)","v":{"$error":"#N/A"}},null,{"$f":"AE61\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S61=\"\",0,'Detailed Cash Flow Chart'!S61),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U61=\"\",0,'Detailed Cash Flow Chart'!U61),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W61=\"\",0,'Detailed Cash Flow Chart'!W61),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y61=\"\",0,'Detailed Cash Flow Chart'!Y61),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA61=\"\",0,'Detailed Cash Flow Chart'!AA61),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG61=\"\",0,'Detailed Cash Flow Chart'!AG61),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN61=\"\",0,'Detailed Cash Flow Chart'!AN61),0)","v":{"$error":"#N/A"}},null,{"$f":"AG61\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S61=\"\",0,'Detailed Cash Flow Chart'!S61),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U61=\"\",0,'Detailed Cash Flow Chart'!U61),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W61=\"\",0,'Detailed Cash Flow Chart'!W61),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y61=\"\",0,'Detailed Cash Flow Chart'!Y61),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA61=\"\",0,'Detailed Cash Flow Chart'!AA61),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG61=\"\",0,'Detailed Cash Flow Chart'!AG61),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN61=\"\",0,'Detailed Cash Flow Chart'!AN61),0)","v":{"$error":"#N/A"}},null,{"$f":"AI61\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S61=\"\",0,'Detailed Cash Flow Chart'!S61),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U61=\"\",0,'Detailed Cash Flow Chart'!U61),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W61=\"\",0,'Detailed Cash Flow Chart'!W61),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y61=\"\",0,'Detailed Cash Flow Chart'!Y61),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA61=\"\",0,'Detailed Cash Flow Chart'!AA61),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG61=\"\",0,'Detailed Cash Flow Chart'!AG61),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN61=\"\",0,'Detailed Cash Flow Chart'!AN61),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C62),NA(),'Detailed Cash Flow Chart'!AJ62)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B62","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D62","v":0},{"$f":"IF(ISERROR(C62),NA(),'Detailed Cash Flow Chart'!C62)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C62),NA(),'Detailed Cash Flow Chart'!AQ62)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E62=0,NA(),M62-'Detailed Cash Flow Chart'!E62)","v":{"$error":"#N/A"}},null,{"$f":"Y62\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S62=\"\",0,'Detailed Cash Flow Chart'!S62),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U62=\"\",0,'Detailed Cash Flow Chart'!U62),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W62=\"\",0,'Detailed Cash Flow Chart'!W62),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y62=\"\",0,'Detailed Cash Flow Chart'!Y62),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA62=\"\",0,'Detailed Cash Flow Chart'!AA62),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG62=\"\",0,'Detailed Cash Flow Chart'!AG62),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN62=\"\",0,'Detailed Cash Flow Chart'!AN62),0)","v":{"$error":"#N/A"}},null,{"$f":"AA62\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S62=\"\",0,'Detailed Cash Flow Chart'!S62),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U62=\"\",0,'Detailed Cash Flow Chart'!U62),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W62=\"\",0,'Detailed Cash Flow Chart'!W62),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y62=\"\",0,'Detailed Cash Flow Chart'!Y62),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA62=\"\",0,'Detailed Cash Flow Chart'!AA62),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG62=\"\",0,'Detailed Cash Flow Chart'!AG62),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN62=\"\",0,'Detailed Cash Flow Chart'!AN62),0)","v":{"$error":"#N/A"}},null,{"$f":"AC62\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S62=\"\",0,'Detailed Cash Flow Chart'!S62),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U62=\"\",0,'Detailed Cash Flow Chart'!U62),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W62=\"\",0,'Detailed Cash Flow Chart'!W62),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y62=\"\",0,'Detailed Cash Flow Chart'!Y62),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA62=\"\",0,'Detailed Cash Flow Chart'!AA62),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG62=\"\",0,'Detailed Cash Flow Chart'!AG62),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN62=\"\",0,'Detailed Cash Flow Chart'!AN62),0)","v":{"$error":"#N/A"}},null,{"$f":"AE62\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S62=\"\",0,'Detailed Cash Flow Chart'!S62),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U62=\"\",0,'Detailed Cash Flow Chart'!U62),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W62=\"\",0,'Detailed Cash Flow Chart'!W62),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y62=\"\",0,'Detailed Cash Flow Chart'!Y62),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA62=\"\",0,'Detailed Cash Flow Chart'!AA62),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG62=\"\",0,'Detailed Cash Flow Chart'!AG62),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN62=\"\",0,'Detailed Cash Flow Chart'!AN62),0)","v":{"$error":"#N/A"}},null,{"$f":"AG62\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S62=\"\",0,'Detailed Cash Flow Chart'!S62),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U62=\"\",0,'Detailed Cash Flow Chart'!U62),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W62=\"\",0,'Detailed Cash Flow Chart'!W62),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y62=\"\",0,'Detailed Cash Flow Chart'!Y62),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA62=\"\",0,'Detailed Cash Flow Chart'!AA62),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG62=\"\",0,'Detailed Cash Flow Chart'!AG62),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN62=\"\",0,'Detailed Cash Flow Chart'!AN62),0)","v":{"$error":"#N/A"}},null,{"$f":"AI62\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S62=\"\",0,'Detailed Cash Flow Chart'!S62),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U62=\"\",0,'Detailed Cash Flow Chart'!U62),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W62=\"\",0,'Detailed Cash Flow Chart'!W62),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y62=\"\",0,'Detailed Cash Flow Chart'!Y62),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA62=\"\",0,'Detailed Cash Flow Chart'!AA62),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG62=\"\",0,'Detailed Cash Flow Chart'!AG62),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN62=\"\",0,'Detailed Cash Flow Chart'!AN62),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C63),NA(),'Detailed Cash Flow Chart'!AJ63)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B63","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D63","v":0},{"$f":"IF(ISERROR(C63),NA(),'Detailed Cash Flow Chart'!C63)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C63),NA(),'Detailed Cash Flow Chart'!AQ63)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E63=0,NA(),M63-'Detailed Cash Flow Chart'!E63)","v":{"$error":"#N/A"}},null,{"$f":"Y63\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S63=\"\",0,'Detailed Cash Flow Chart'!S63),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U63=\"\",0,'Detailed Cash Flow Chart'!U63),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W63=\"\",0,'Detailed Cash Flow Chart'!W63),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y63=\"\",0,'Detailed Cash Flow Chart'!Y63),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA63=\"\",0,'Detailed Cash Flow Chart'!AA63),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG63=\"\",0,'Detailed Cash Flow Chart'!AG63),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN63=\"\",0,'Detailed Cash Flow Chart'!AN63),0)","v":{"$error":"#N/A"}},null,{"$f":"AA63\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S63=\"\",0,'Detailed Cash Flow Chart'!S63),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U63=\"\",0,'Detailed Cash Flow Chart'!U63),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W63=\"\",0,'Detailed Cash Flow Chart'!W63),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y63=\"\",0,'Detailed Cash Flow Chart'!Y63),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA63=\"\",0,'Detailed Cash Flow Chart'!AA63),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG63=\"\",0,'Detailed Cash Flow Chart'!AG63),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN63=\"\",0,'Detailed Cash Flow Chart'!AN63),0)","v":{"$error":"#N/A"}},null,{"$f":"AC63\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S63=\"\",0,'Detailed Cash Flow Chart'!S63),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U63=\"\",0,'Detailed Cash Flow Chart'!U63),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W63=\"\",0,'Detailed Cash Flow Chart'!W63),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y63=\"\",0,'Detailed Cash Flow Chart'!Y63),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA63=\"\",0,'Detailed Cash Flow Chart'!AA63),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG63=\"\",0,'Detailed Cash Flow Chart'!AG63),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN63=\"\",0,'Detailed Cash Flow Chart'!AN63),0)","v":{"$error":"#N/A"}},null,{"$f":"AE63\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S63=\"\",0,'Detailed Cash Flow Chart'!S63),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U63=\"\",0,'Detailed Cash Flow Chart'!U63),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W63=\"\",0,'Detailed Cash Flow Chart'!W63),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y63=\"\",0,'Detailed Cash Flow Chart'!Y63),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA63=\"\",0,'Detailed Cash Flow Chart'!AA63),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG63=\"\",0,'Detailed Cash Flow Chart'!AG63),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN63=\"\",0,'Detailed Cash Flow Chart'!AN63),0)","v":{"$error":"#N/A"}},null,{"$f":"AG63\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S63=\"\",0,'Detailed Cash Flow Chart'!S63),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U63=\"\",0,'Detailed Cash Flow Chart'!U63),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W63=\"\",0,'Detailed Cash Flow Chart'!W63),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y63=\"\",0,'Detailed Cash Flow Chart'!Y63),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA63=\"\",0,'Detailed Cash Flow Chart'!AA63),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG63=\"\",0,'Detailed Cash Flow Chart'!AG63),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN63=\"\",0,'Detailed Cash Flow Chart'!AN63),0)","v":{"$error":"#N/A"}},null,{"$f":"AI63\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S63=\"\",0,'Detailed Cash Flow Chart'!S63),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U63=\"\",0,'Detailed Cash Flow Chart'!U63),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W63=\"\",0,'Detailed Cash Flow Chart'!W63),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y63=\"\",0,'Detailed Cash Flow Chart'!Y63),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA63=\"\",0,'Detailed Cash Flow Chart'!AA63),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG63=\"\",0,'Detailed Cash Flow Chart'!AG63),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN63=\"\",0,'Detailed Cash Flow Chart'!AN63),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C64),NA(),'Detailed Cash Flow Chart'!AJ64)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B64","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D64","v":0},{"$f":"IF(ISERROR(C64),NA(),'Detailed Cash Flow Chart'!C64)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C64),NA(),'Detailed Cash Flow Chart'!AQ64)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E64=0,NA(),M64-'Detailed Cash Flow Chart'!E64)","v":{"$error":"#N/A"}},null,{"$f":"Y64\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S64=\"\",0,'Detailed Cash Flow Chart'!S64),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U64=\"\",0,'Detailed Cash Flow Chart'!U64),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W64=\"\",0,'Detailed Cash Flow Chart'!W64),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y64=\"\",0,'Detailed Cash Flow Chart'!Y64),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA64=\"\",0,'Detailed Cash Flow Chart'!AA64),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG64=\"\",0,'Detailed Cash Flow Chart'!AG64),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN64=\"\",0,'Detailed Cash Flow Chart'!AN64),0)","v":{"$error":"#N/A"}},null,{"$f":"AA64\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S64=\"\",0,'Detailed Cash Flow Chart'!S64),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U64=\"\",0,'Detailed Cash Flow Chart'!U64),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W64=\"\",0,'Detailed Cash Flow Chart'!W64),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y64=\"\",0,'Detailed Cash Flow Chart'!Y64),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA64=\"\",0,'Detailed Cash Flow Chart'!AA64),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG64=\"\",0,'Detailed Cash Flow Chart'!AG64),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN64=\"\",0,'Detailed Cash Flow Chart'!AN64),0)","v":{"$error":"#N/A"}},null,{"$f":"AC64\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S64=\"\",0,'Detailed Cash Flow Chart'!S64),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U64=\"\",0,'Detailed Cash Flow Chart'!U64),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W64=\"\",0,'Detailed Cash Flow Chart'!W64),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y64=\"\",0,'Detailed Cash Flow Chart'!Y64),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA64=\"\",0,'Detailed Cash Flow Chart'!AA64),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG64=\"\",0,'Detailed Cash Flow Chart'!AG64),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN64=\"\",0,'Detailed Cash Flow Chart'!AN64),0)","v":{"$error":"#N/A"}},null,{"$f":"AE64\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S64=\"\",0,'Detailed Cash Flow Chart'!S64),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U64=\"\",0,'Detailed Cash Flow Chart'!U64),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W64=\"\",0,'Detailed Cash Flow Chart'!W64),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y64=\"\",0,'Detailed Cash Flow Chart'!Y64),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA64=\"\",0,'Detailed Cash Flow Chart'!AA64),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG64=\"\",0,'Detailed Cash Flow Chart'!AG64),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN64=\"\",0,'Detailed Cash Flow Chart'!AN64),0)","v":{"$error":"#N/A"}},null,{"$f":"AG64\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S64=\"\",0,'Detailed Cash Flow Chart'!S64),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U64=\"\",0,'Detailed Cash Flow Chart'!U64),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W64=\"\",0,'Detailed Cash Flow Chart'!W64),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y64=\"\",0,'Detailed Cash Flow Chart'!Y64),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA64=\"\",0,'Detailed Cash Flow Chart'!AA64),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG64=\"\",0,'Detailed Cash Flow Chart'!AG64),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN64=\"\",0,'Detailed Cash Flow Chart'!AN64),0)","v":{"$error":"#N/A"}},null,{"$f":"AI64\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S64=\"\",0,'Detailed Cash Flow Chart'!S64),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U64=\"\",0,'Detailed Cash Flow Chart'!U64),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W64=\"\",0,'Detailed Cash Flow Chart'!W64),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y64=\"\",0,'Detailed Cash Flow Chart'!Y64),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA64=\"\",0,'Detailed Cash Flow Chart'!AA64),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG64=\"\",0,'Detailed Cash Flow Chart'!AG64),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN64=\"\",0,'Detailed Cash Flow Chart'!AN64),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C65),NA(),'Detailed Cash Flow Chart'!AJ65)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B65","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D65","v":0},{"$f":"IF(ISERROR(C65),NA(),'Detailed Cash Flow Chart'!C65)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C65),NA(),'Detailed Cash Flow Chart'!AQ65)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E65=0,NA(),M65-'Detailed Cash Flow Chart'!E65)","v":{"$error":"#N/A"}},null,{"$f":"Y65\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S65=\"\",0,'Detailed Cash Flow Chart'!S65),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U65=\"\",0,'Detailed Cash Flow Chart'!U65),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W65=\"\",0,'Detailed Cash Flow Chart'!W65),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y65=\"\",0,'Detailed Cash Flow Chart'!Y65),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA65=\"\",0,'Detailed Cash Flow Chart'!AA65),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG65=\"\",0,'Detailed Cash Flow Chart'!AG65),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN65=\"\",0,'Detailed Cash Flow Chart'!AN65),0)","v":{"$error":"#N/A"}},null,{"$f":"AA65\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S65=\"\",0,'Detailed Cash Flow Chart'!S65),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U65=\"\",0,'Detailed Cash Flow Chart'!U65),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W65=\"\",0,'Detailed Cash Flow Chart'!W65),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y65=\"\",0,'Detailed Cash Flow Chart'!Y65),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA65=\"\",0,'Detailed Cash Flow Chart'!AA65),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG65=\"\",0,'Detailed Cash Flow Chart'!AG65),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN65=\"\",0,'Detailed Cash Flow Chart'!AN65),0)","v":{"$error":"#N/A"}},null,{"$f":"AC65\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S65=\"\",0,'Detailed Cash Flow Chart'!S65),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U65=\"\",0,'Detailed Cash Flow Chart'!U65),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W65=\"\",0,'Detailed Cash Flow Chart'!W65),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y65=\"\",0,'Detailed Cash Flow Chart'!Y65),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA65=\"\",0,'Detailed Cash Flow Chart'!AA65),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG65=\"\",0,'Detailed Cash Flow Chart'!AG65),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN65=\"\",0,'Detailed Cash Flow Chart'!AN65),0)","v":{"$error":"#N/A"}},null,{"$f":"AE65\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S65=\"\",0,'Detailed Cash Flow Chart'!S65),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U65=\"\",0,'Detailed Cash Flow Chart'!U65),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W65=\"\",0,'Detailed Cash Flow Chart'!W65),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y65=\"\",0,'Detailed Cash Flow Chart'!Y65),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA65=\"\",0,'Detailed Cash Flow Chart'!AA65),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG65=\"\",0,'Detailed Cash Flow Chart'!AG65),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN65=\"\",0,'Detailed Cash Flow Chart'!AN65),0)","v":{"$error":"#N/A"}},null,{"$f":"AG65\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S65=\"\",0,'Detailed Cash Flow Chart'!S65),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U65=\"\",0,'Detailed Cash Flow Chart'!U65),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W65=\"\",0,'Detailed Cash Flow Chart'!W65),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y65=\"\",0,'Detailed Cash Flow Chart'!Y65),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA65=\"\",0,'Detailed Cash Flow Chart'!AA65),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG65=\"\",0,'Detailed Cash Flow Chart'!AG65),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN65=\"\",0,'Detailed Cash Flow Chart'!AN65),0)","v":{"$error":"#N/A"}},null,{"$f":"AI65\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S65=\"\",0,'Detailed Cash Flow Chart'!S65),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U65=\"\",0,'Detailed Cash Flow Chart'!U65),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W65=\"\",0,'Detailed Cash Flow Chart'!W65),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y65=\"\",0,'Detailed Cash Flow Chart'!Y65),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA65=\"\",0,'Detailed Cash Flow Chart'!AA65),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG65=\"\",0,'Detailed Cash Flow Chart'!AG65),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN65=\"\",0,'Detailed Cash Flow Chart'!AN65),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C66),NA(),'Detailed Cash Flow Chart'!AJ66)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B66","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D66","v":0},{"$f":"IF(ISERROR(C66),NA(),'Detailed Cash Flow Chart'!C66)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C66),NA(),'Detailed Cash Flow Chart'!AQ66)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E66=0,NA(),M66-'Detailed Cash Flow Chart'!E66)","v":{"$error":"#N/A"}},null,{"$f":"Y66\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S66=\"\",0,'Detailed Cash Flow Chart'!S66),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U66=\"\",0,'Detailed Cash Flow Chart'!U66),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W66=\"\",0,'Detailed Cash Flow Chart'!W66),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y66=\"\",0,'Detailed Cash Flow Chart'!Y66),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA66=\"\",0,'Detailed Cash Flow Chart'!AA66),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG66=\"\",0,'Detailed Cash Flow Chart'!AG66),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN66=\"\",0,'Detailed Cash Flow Chart'!AN66),0)","v":{"$error":"#N/A"}},null,{"$f":"AA66\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S66=\"\",0,'Detailed Cash Flow Chart'!S66),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U66=\"\",0,'Detailed Cash Flow Chart'!U66),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W66=\"\",0,'Detailed Cash Flow Chart'!W66),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y66=\"\",0,'Detailed Cash Flow Chart'!Y66),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA66=\"\",0,'Detailed Cash Flow Chart'!AA66),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG66=\"\",0,'Detailed Cash Flow Chart'!AG66),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN66=\"\",0,'Detailed Cash Flow Chart'!AN66),0)","v":{"$error":"#N/A"}},null,{"$f":"AC66\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S66=\"\",0,'Detailed Cash Flow Chart'!S66),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U66=\"\",0,'Detailed Cash Flow Chart'!U66),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W66=\"\",0,'Detailed Cash Flow Chart'!W66),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y66=\"\",0,'Detailed Cash Flow Chart'!Y66),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA66=\"\",0,'Detailed Cash Flow Chart'!AA66),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG66=\"\",0,'Detailed Cash Flow Chart'!AG66),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN66=\"\",0,'Detailed Cash Flow Chart'!AN66),0)","v":{"$error":"#N/A"}},null,{"$f":"AE66\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S66=\"\",0,'Detailed Cash Flow Chart'!S66),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U66=\"\",0,'Detailed Cash Flow Chart'!U66),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W66=\"\",0,'Detailed Cash Flow Chart'!W66),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y66=\"\",0,'Detailed Cash Flow Chart'!Y66),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA66=\"\",0,'Detailed Cash Flow Chart'!AA66),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG66=\"\",0,'Detailed Cash Flow Chart'!AG66),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN66=\"\",0,'Detailed Cash Flow Chart'!AN66),0)","v":{"$error":"#N/A"}},null,{"$f":"AG66\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S66=\"\",0,'Detailed Cash Flow Chart'!S66),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U66=\"\",0,'Detailed Cash Flow Chart'!U66),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W66=\"\",0,'Detailed Cash Flow Chart'!W66),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y66=\"\",0,'Detailed Cash Flow Chart'!Y66),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA66=\"\",0,'Detailed Cash Flow Chart'!AA66),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG66=\"\",0,'Detailed Cash Flow Chart'!AG66),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN66=\"\",0,'Detailed Cash Flow Chart'!AN66),0)","v":{"$error":"#N/A"}},null,{"$f":"AI66\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S66=\"\",0,'Detailed Cash Flow Chart'!S66),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U66=\"\",0,'Detailed Cash Flow Chart'!U66),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W66=\"\",0,'Detailed Cash Flow Chart'!W66),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y66=\"\",0,'Detailed Cash Flow Chart'!Y66),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA66=\"\",0,'Detailed Cash Flow Chart'!AA66),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG66=\"\",0,'Detailed Cash Flow Chart'!AG66),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN66=\"\",0,'Detailed Cash Flow Chart'!AN66),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C67),NA(),'Detailed Cash Flow Chart'!AJ67)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B67","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D67","v":0},{"$f":"IF(ISERROR(C67),NA(),'Detailed Cash Flow Chart'!C67)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C67),NA(),'Detailed Cash Flow Chart'!AQ67)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E67=0,NA(),M67-'Detailed Cash Flow Chart'!E67)","v":{"$error":"#N/A"}},null,{"$f":"Y67\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S67=\"\",0,'Detailed Cash Flow Chart'!S67),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U67=\"\",0,'Detailed Cash Flow Chart'!U67),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W67=\"\",0,'Detailed Cash Flow Chart'!W67),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y67=\"\",0,'Detailed Cash Flow Chart'!Y67),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA67=\"\",0,'Detailed Cash Flow Chart'!AA67),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG67=\"\",0,'Detailed Cash Flow Chart'!AG67),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN67=\"\",0,'Detailed Cash Flow Chart'!AN67),0)","v":{"$error":"#N/A"}},null,{"$f":"AA67\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S67=\"\",0,'Detailed Cash Flow Chart'!S67),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U67=\"\",0,'Detailed Cash Flow Chart'!U67),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W67=\"\",0,'Detailed Cash Flow Chart'!W67),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y67=\"\",0,'Detailed Cash Flow Chart'!Y67),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA67=\"\",0,'Detailed Cash Flow Chart'!AA67),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG67=\"\",0,'Detailed Cash Flow Chart'!AG67),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN67=\"\",0,'Detailed Cash Flow Chart'!AN67),0)","v":{"$error":"#N/A"}},null,{"$f":"AC67\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S67=\"\",0,'Detailed Cash Flow Chart'!S67),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U67=\"\",0,'Detailed Cash Flow Chart'!U67),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W67=\"\",0,'Detailed Cash Flow Chart'!W67),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y67=\"\",0,'Detailed Cash Flow Chart'!Y67),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA67=\"\",0,'Detailed Cash Flow Chart'!AA67),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG67=\"\",0,'Detailed Cash Flow Chart'!AG67),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN67=\"\",0,'Detailed Cash Flow Chart'!AN67),0)","v":{"$error":"#N/A"}},null,{"$f":"AE67\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S67=\"\",0,'Detailed Cash Flow Chart'!S67),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U67=\"\",0,'Detailed Cash Flow Chart'!U67),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W67=\"\",0,'Detailed Cash Flow Chart'!W67),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y67=\"\",0,'Detailed Cash Flow Chart'!Y67),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA67=\"\",0,'Detailed Cash Flow Chart'!AA67),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG67=\"\",0,'Detailed Cash Flow Chart'!AG67),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN67=\"\",0,'Detailed Cash Flow Chart'!AN67),0)","v":{"$error":"#N/A"}},null,{"$f":"AG67\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S67=\"\",0,'Detailed Cash Flow Chart'!S67),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U67=\"\",0,'Detailed Cash Flow Chart'!U67),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W67=\"\",0,'Detailed Cash Flow Chart'!W67),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y67=\"\",0,'Detailed Cash Flow Chart'!Y67),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA67=\"\",0,'Detailed Cash Flow Chart'!AA67),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG67=\"\",0,'Detailed Cash Flow Chart'!AG67),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN67=\"\",0,'Detailed Cash Flow Chart'!AN67),0)","v":{"$error":"#N/A"}},null,{"$f":"AI67\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S67=\"\",0,'Detailed Cash Flow Chart'!S67),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U67=\"\",0,'Detailed Cash Flow Chart'!U67),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W67=\"\",0,'Detailed Cash Flow Chart'!W67),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y67=\"\",0,'Detailed Cash Flow Chart'!Y67),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA67=\"\",0,'Detailed Cash Flow Chart'!AA67),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG67=\"\",0,'Detailed Cash Flow Chart'!AG67),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN67=\"\",0,'Detailed Cash Flow Chart'!AN67),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C68),NA(),'Detailed Cash Flow Chart'!AJ68)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B68","v":""},{"$error":"#N/A"},{"$f":"IF(A68>=syear1,IF(A68<=eyear1,passive*(1+incp)^(A68-YEAR(TODAY())),0),0)","v":{"$error":"#N/A"}},{"$f":"IF(A68>=syear2,IF(A68<=eyear2,passive2*(1+incp1)^(A68-YEAR(TODAY())),0),0)","v":{"$error":"#N/A"}},{"$f":"IF(A68>=sryear1,IF(A68<=eryear1,passiver*(1+incpr)^(A68-YEAR(TODAY())),0),0)","v":{"$error":"#N/A"}},{"$f":"IF(A68>=sryear2,IF(A68<=eryear2,passiver1*(1+incpr1)^(A68-YEAR(TODAY())),0),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D68","v":0},{"$f":"IF(ISERROR(C68),NA(),'Detailed Cash Flow Chart'!C68)","v":{"$error":"#N/A"}},{"$f":"IF(A68>=emistart,IF(A68<=emiend,emi,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(C68),NA(),'Detailed Cash Flow Chart'!AQ68)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E68=0,NA(),M68-'Detailed Cash Flow Chart'!E68)","v":{"$error":"#N/A"}},null,{"$f":"Y68\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S68=\"\",0,'Detailed Cash Flow Chart'!S68),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U68=\"\",0,'Detailed Cash Flow Chart'!U68),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W68=\"\",0,'Detailed Cash Flow Chart'!W68),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y68=\"\",0,'Detailed Cash Flow Chart'!Y68),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA68=\"\",0,'Detailed Cash Flow Chart'!AA68),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG68=\"\",0,'Detailed Cash Flow Chart'!AG68),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN68=\"\",0,'Detailed Cash Flow Chart'!AN68),0)","v":{"$error":"#N/A"}},null,{"$f":"AA68\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S68=\"\",0,'Detailed Cash Flow Chart'!S68),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U68=\"\",0,'Detailed Cash Flow Chart'!U68),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W68=\"\",0,'Detailed Cash Flow Chart'!W68),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y68=\"\",0,'Detailed Cash Flow Chart'!Y68),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA68=\"\",0,'Detailed Cash Flow Chart'!AA68),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG68=\"\",0,'Detailed Cash Flow Chart'!AG68),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN68=\"\",0,'Detailed Cash Flow Chart'!AN68),0)","v":{"$error":"#N/A"}},null,{"$f":"AC68\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S68=\"\",0,'Detailed Cash Flow Chart'!S68),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U68=\"\",0,'Detailed Cash Flow Chart'!U68),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W68=\"\",0,'Detailed Cash Flow Chart'!W68),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y68=\"\",0,'Detailed Cash Flow Chart'!Y68),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA68=\"\",0,'Detailed Cash Flow Chart'!AA68),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG68=\"\",0,'Detailed Cash Flow Chart'!AG68),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN68=\"\",0,'Detailed Cash Flow Chart'!AN68),0)","v":{"$error":"#N/A"}},null,{"$f":"AE68\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S68=\"\",0,'Detailed Cash Flow Chart'!S68),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U68=\"\",0,'Detailed Cash Flow Chart'!U68),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W68=\"\",0,'Detailed Cash Flow Chart'!W68),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y68=\"\",0,'Detailed Cash Flow Chart'!Y68),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA68=\"\",0,'Detailed Cash Flow Chart'!AA68),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG68=\"\",0,'Detailed Cash Flow Chart'!AG68),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN68=\"\",0,'Detailed Cash Flow Chart'!AN68),0)","v":{"$error":"#N/A"}},null,{"$f":"AG68\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S68=\"\",0,'Detailed Cash Flow Chart'!S68),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U68=\"\",0,'Detailed Cash Flow Chart'!U68),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W68=\"\",0,'Detailed Cash Flow Chart'!W68),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y68=\"\",0,'Detailed Cash Flow Chart'!Y68),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA68=\"\",0,'Detailed Cash Flow Chart'!AA68),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG68=\"\",0,'Detailed Cash Flow Chart'!AG68),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN68=\"\",0,'Detailed Cash Flow Chart'!AN68),0)","v":{"$error":"#N/A"}},null,{"$f":"AI68\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S68=\"\",0,'Detailed Cash Flow Chart'!S68),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U68=\"\",0,'Detailed Cash Flow Chart'!U68),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W68=\"\",0,'Detailed Cash Flow Chart'!W68),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y68=\"\",0,'Detailed Cash Flow Chart'!Y68),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA68=\"\",0,'Detailed Cash Flow Chart'!AA68),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG68=\"\",0,'Detailed Cash Flow Chart'!AG68),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN68=\"\",0,'Detailed Cash Flow Chart'!AN68),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C69),NA(),'Detailed Cash Flow Chart'!AJ69)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B69","v":""},{"$f":"IF(A68<(y+wy+1),C68+C68*inc,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A69=\"\",NA(),IF(D69+E69+F69+G69=0,NA(),D69+E69+F69+G69))","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!D69","v":0},{"$f":"IF(ISERROR(C69),NA(),'Detailed Cash Flow Chart'!C69)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C69),NA(),'Detailed Cash Flow Chart'!AQ69)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(C69),NA(),IF(IF(IF(ISERROR(I69),0,I69)+IF(ISERROR(H69),0,H69)>IF(ISERROR(J69),0,J69),IF(ISERROR(B69),0,B69),IF(ISERROR(C69),0,C69))=0,0,IF(ISERROR(I69),0,I69)+IF(ISERROR(C69),0,C69)+IF(ISERROR(H69),0,H69)-IF(ISERROR(J69),0,J69)-IF(ISERROR(K69),0,K69)))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E69=0,NA(),M69-'Detailed Cash Flow Chart'!E69)","v":{"$error":"#N/A"}},null,{"$f":"Y69\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S69=\"\",0,'Detailed Cash Flow Chart'!S69),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U69=\"\",0,'Detailed Cash Flow Chart'!U69),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W69=\"\",0,'Detailed Cash Flow Chart'!W69),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y69=\"\",0,'Detailed Cash Flow Chart'!Y69),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA69=\"\",0,'Detailed Cash Flow Chart'!AA69),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG69=\"\",0,'Detailed Cash Flow Chart'!AG69),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN69=\"\",0,'Detailed Cash Flow Chart'!AN69),0)","v":{"$error":"#N/A"}},null,{"$f":"AA69\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S69=\"\",0,'Detailed Cash Flow Chart'!S69),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U69=\"\",0,'Detailed Cash Flow Chart'!U69),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W69=\"\",0,'Detailed Cash Flow Chart'!W69),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y69=\"\",0,'Detailed Cash Flow Chart'!Y69),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA69=\"\",0,'Detailed Cash Flow Chart'!AA69),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG69=\"\",0,'Detailed Cash Flow Chart'!AG69),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN69=\"\",0,'Detailed Cash Flow Chart'!AN69),0)","v":{"$error":"#N/A"}},null,{"$f":"AC69\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S69=\"\",0,'Detailed Cash Flow Chart'!S69),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U69=\"\",0,'Detailed Cash Flow Chart'!U69),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W69=\"\",0,'Detailed Cash Flow Chart'!W69),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y69=\"\",0,'Detailed Cash Flow Chart'!Y69),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA69=\"\",0,'Detailed Cash Flow Chart'!AA69),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG69=\"\",0,'Detailed Cash Flow Chart'!AG69),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN69=\"\",0,'Detailed Cash Flow Chart'!AN69),0)","v":{"$error":"#N/A"}},null,{"$f":"AE69\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S69=\"\",0,'Detailed Cash Flow Chart'!S69),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U69=\"\",0,'Detailed Cash Flow Chart'!U69),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W69=\"\",0,'Detailed Cash Flow Chart'!W69),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y69=\"\",0,'Detailed Cash Flow Chart'!Y69),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA69=\"\",0,'Detailed Cash Flow Chart'!AA69),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG69=\"\",0,'Detailed Cash Flow Chart'!AG69),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN69=\"\",0,'Detailed Cash Flow Chart'!AN69),0)","v":{"$error":"#N/A"}},null,{"$f":"AG69\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S69=\"\",0,'Detailed Cash Flow Chart'!S69),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U69=\"\",0,'Detailed Cash Flow Chart'!U69),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W69=\"\",0,'Detailed Cash Flow Chart'!W69),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y69=\"\",0,'Detailed Cash Flow Chart'!Y69),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA69=\"\",0,'Detailed Cash Flow Chart'!AA69),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG69=\"\",0,'Detailed Cash Flow Chart'!AG69),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN69=\"\",0,'Detailed Cash Flow Chart'!AN69),0)","v":{"$error":"#N/A"}},null,{"$f":"AI69\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S69=\"\",0,'Detailed Cash Flow Chart'!S69),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U69=\"\",0,'Detailed Cash Flow Chart'!U69),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W69=\"\",0,'Detailed Cash Flow Chart'!W69),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y69=\"\",0,'Detailed Cash Flow Chart'!Y69),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA69=\"\",0,'Detailed Cash Flow Chart'!AA69),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG69=\"\",0,'Detailed Cash Flow Chart'!AG69),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN69=\"\",0,'Detailed Cash Flow Chart'!AN69),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C70),NA(),'Detailed Cash Flow Chart'!AJ70)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B70","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D70","v":0},{"$f":"IF(ISERROR(C70),NA(),'Detailed Cash Flow Chart'!C70)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C70),NA(),'Detailed Cash Flow Chart'!AQ70)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E70=0,NA(),M70-'Detailed Cash Flow Chart'!E70)","v":{"$error":"#N/A"}},null,{"$f":"Y70\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S70=\"\",0,'Detailed Cash Flow Chart'!S70),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U70=\"\",0,'Detailed Cash Flow Chart'!U70),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W70=\"\",0,'Detailed Cash Flow Chart'!W70),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y70=\"\",0,'Detailed Cash Flow Chart'!Y70),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA70=\"\",0,'Detailed Cash Flow Chart'!AA70),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG70=\"\",0,'Detailed Cash Flow Chart'!AG70),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN70=\"\",0,'Detailed Cash Flow Chart'!AN70),0)","v":{"$error":"#N/A"}},null,{"$f":"AA70\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S70=\"\",0,'Detailed Cash Flow Chart'!S70),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U70=\"\",0,'Detailed Cash Flow Chart'!U70),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W70=\"\",0,'Detailed Cash Flow Chart'!W70),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y70=\"\",0,'Detailed Cash Flow Chart'!Y70),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA70=\"\",0,'Detailed Cash Flow Chart'!AA70),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG70=\"\",0,'Detailed Cash Flow Chart'!AG70),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN70=\"\",0,'Detailed Cash Flow Chart'!AN70),0)","v":{"$error":"#N/A"}},null,{"$f":"AC70\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S70=\"\",0,'Detailed Cash Flow Chart'!S70),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U70=\"\",0,'Detailed Cash Flow Chart'!U70),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W70=\"\",0,'Detailed Cash Flow Chart'!W70),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y70=\"\",0,'Detailed Cash Flow Chart'!Y70),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA70=\"\",0,'Detailed Cash Flow Chart'!AA70),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG70=\"\",0,'Detailed Cash Flow Chart'!AG70),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN70=\"\",0,'Detailed Cash Flow Chart'!AN70),0)","v":{"$error":"#N/A"}},null,{"$f":"AE70\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S70=\"\",0,'Detailed Cash Flow Chart'!S70),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U70=\"\",0,'Detailed Cash Flow Chart'!U70),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W70=\"\",0,'Detailed Cash Flow Chart'!W70),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y70=\"\",0,'Detailed Cash Flow Chart'!Y70),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA70=\"\",0,'Detailed Cash Flow Chart'!AA70),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG70=\"\",0,'Detailed Cash Flow Chart'!AG70),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN70=\"\",0,'Detailed Cash Flow Chart'!AN70),0)","v":{"$error":"#N/A"}},null,{"$f":"AG70\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S70=\"\",0,'Detailed Cash Flow Chart'!S70),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U70=\"\",0,'Detailed Cash Flow Chart'!U70),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W70=\"\",0,'Detailed Cash Flow Chart'!W70),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y70=\"\",0,'Detailed Cash Flow Chart'!Y70),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA70=\"\",0,'Detailed Cash Flow Chart'!AA70),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG70=\"\",0,'Detailed Cash Flow Chart'!AG70),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN70=\"\",0,'Detailed Cash Flow Chart'!AN70),0)","v":{"$error":"#N/A"}},null,{"$f":"AI70\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S70=\"\",0,'Detailed Cash Flow Chart'!S70),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U70=\"\",0,'Detailed Cash Flow Chart'!U70),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W70=\"\",0,'Detailed Cash Flow Chart'!W70),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y70=\"\",0,'Detailed Cash Flow Chart'!Y70),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA70=\"\",0,'Detailed Cash Flow Chart'!AA70),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG70=\"\",0,'Detailed Cash Flow Chart'!AG70),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN70=\"\",0,'Detailed Cash Flow Chart'!AN70),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C71),NA(),'Detailed Cash Flow Chart'!AJ71)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B71","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D71","v":0},{"$f":"IF(ISERROR(C71),NA(),'Detailed Cash Flow Chart'!C71)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C71),NA(),'Detailed Cash Flow Chart'!AQ71)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E71=0,NA(),M71-'Detailed Cash Flow Chart'!E71)","v":{"$error":"#N/A"}},null,{"$f":"Y71\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S71=\"\",0,'Detailed Cash Flow Chart'!S71),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U71=\"\",0,'Detailed Cash Flow Chart'!U71),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W71=\"\",0,'Detailed Cash Flow Chart'!W71),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y71=\"\",0,'Detailed Cash Flow Chart'!Y71),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA71=\"\",0,'Detailed Cash Flow Chart'!AA71),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG71=\"\",0,'Detailed Cash Flow Chart'!AG71),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN71=\"\",0,'Detailed Cash Flow Chart'!AN71),0)","v":{"$error":"#N/A"}},null,{"$f":"AA71\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S71=\"\",0,'Detailed Cash Flow Chart'!S71),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U71=\"\",0,'Detailed Cash Flow Chart'!U71),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W71=\"\",0,'Detailed Cash Flow Chart'!W71),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y71=\"\",0,'Detailed Cash Flow Chart'!Y71),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA71=\"\",0,'Detailed Cash Flow Chart'!AA71),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG71=\"\",0,'Detailed Cash Flow Chart'!AG71),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN71=\"\",0,'Detailed Cash Flow Chart'!AN71),0)","v":{"$error":"#N/A"}},null,{"$f":"AC71\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S71=\"\",0,'Detailed Cash Flow Chart'!S71),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U71=\"\",0,'Detailed Cash Flow Chart'!U71),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W71=\"\",0,'Detailed Cash Flow Chart'!W71),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y71=\"\",0,'Detailed Cash Flow Chart'!Y71),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA71=\"\",0,'Detailed Cash Flow Chart'!AA71),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG71=\"\",0,'Detailed Cash Flow Chart'!AG71),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN71=\"\",0,'Detailed Cash Flow Chart'!AN71),0)","v":{"$error":"#N/A"}},null,{"$f":"AE71\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S71=\"\",0,'Detailed Cash Flow Chart'!S71),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U71=\"\",0,'Detailed Cash Flow Chart'!U71),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W71=\"\",0,'Detailed Cash Flow Chart'!W71),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y71=\"\",0,'Detailed Cash Flow Chart'!Y71),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA71=\"\",0,'Detailed Cash Flow Chart'!AA71),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG71=\"\",0,'Detailed Cash Flow Chart'!AG71),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN71=\"\",0,'Detailed Cash Flow Chart'!AN71),0)","v":{"$error":"#N/A"}},null,{"$f":"AG71\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S71=\"\",0,'Detailed Cash Flow Chart'!S71),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U71=\"\",0,'Detailed Cash Flow Chart'!U71),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W71=\"\",0,'Detailed Cash Flow Chart'!W71),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y71=\"\",0,'Detailed Cash Flow Chart'!Y71),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA71=\"\",0,'Detailed Cash Flow Chart'!AA71),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG71=\"\",0,'Detailed Cash Flow Chart'!AG71),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN71=\"\",0,'Detailed Cash Flow Chart'!AN71),0)","v":{"$error":"#N/A"}},null,{"$f":"AI71\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S71=\"\",0,'Detailed Cash Flow Chart'!S71),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U71=\"\",0,'Detailed Cash Flow Chart'!U71),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W71=\"\",0,'Detailed Cash Flow Chart'!W71),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y71=\"\",0,'Detailed Cash Flow Chart'!Y71),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA71=\"\",0,'Detailed Cash Flow Chart'!AA71),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG71=\"\",0,'Detailed Cash Flow Chart'!AG71),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN71=\"\",0,'Detailed Cash Flow Chart'!AN71),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C72),NA(),'Detailed Cash Flow Chart'!AJ72)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B72","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D72","v":0},{"$f":"IF(ISERROR(C72),NA(),'Detailed Cash Flow Chart'!C72)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C72),NA(),'Detailed Cash Flow Chart'!AQ72)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E72=0,NA(),M72-'Detailed Cash Flow Chart'!E72)","v":{"$error":"#N/A"}},null,{"$f":"Y72\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S72=\"\",0,'Detailed Cash Flow Chart'!S72),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U72=\"\",0,'Detailed Cash Flow Chart'!U72),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W72=\"\",0,'Detailed Cash Flow Chart'!W72),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y72=\"\",0,'Detailed Cash Flow Chart'!Y72),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA72=\"\",0,'Detailed Cash Flow Chart'!AA72),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG72=\"\",0,'Detailed Cash Flow Chart'!AG72),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN72=\"\",0,'Detailed Cash Flow Chart'!AN72),0)","v":{"$error":"#N/A"}},null,{"$f":"AA72\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S72=\"\",0,'Detailed Cash Flow Chart'!S72),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U72=\"\",0,'Detailed Cash Flow Chart'!U72),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W72=\"\",0,'Detailed Cash Flow Chart'!W72),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y72=\"\",0,'Detailed Cash Flow Chart'!Y72),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA72=\"\",0,'Detailed Cash Flow Chart'!AA72),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG72=\"\",0,'Detailed Cash Flow Chart'!AG72),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN72=\"\",0,'Detailed Cash Flow Chart'!AN72),0)","v":{"$error":"#N/A"}},null,{"$f":"AC72\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S72=\"\",0,'Detailed Cash Flow Chart'!S72),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U72=\"\",0,'Detailed Cash Flow Chart'!U72),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W72=\"\",0,'Detailed Cash Flow Chart'!W72),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y72=\"\",0,'Detailed Cash Flow Chart'!Y72),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA72=\"\",0,'Detailed Cash Flow Chart'!AA72),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG72=\"\",0,'Detailed Cash Flow Chart'!AG72),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN72=\"\",0,'Detailed Cash Flow Chart'!AN72),0)","v":{"$error":"#N/A"}},null,{"$f":"AE72\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S72=\"\",0,'Detailed Cash Flow Chart'!S72),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U72=\"\",0,'Detailed Cash Flow Chart'!U72),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W72=\"\",0,'Detailed Cash Flow Chart'!W72),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y72=\"\",0,'Detailed Cash Flow Chart'!Y72),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA72=\"\",0,'Detailed Cash Flow Chart'!AA72),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG72=\"\",0,'Detailed Cash Flow Chart'!AG72),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN72=\"\",0,'Detailed Cash Flow Chart'!AN72),0)","v":{"$error":"#N/A"}},null,{"$f":"AG72\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S72=\"\",0,'Detailed Cash Flow Chart'!S72),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U72=\"\",0,'Detailed Cash Flow Chart'!U72),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W72=\"\",0,'Detailed Cash Flow Chart'!W72),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y72=\"\",0,'Detailed Cash Flow Chart'!Y72),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA72=\"\",0,'Detailed Cash Flow Chart'!AA72),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG72=\"\",0,'Detailed Cash Flow Chart'!AG72),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN72=\"\",0,'Detailed Cash Flow Chart'!AN72),0)","v":{"$error":"#N/A"}},null,{"$f":"AI72\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S72=\"\",0,'Detailed Cash Flow Chart'!S72),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U72=\"\",0,'Detailed Cash Flow Chart'!U72),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W72=\"\",0,'Detailed Cash Flow Chart'!W72),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y72=\"\",0,'Detailed Cash Flow Chart'!Y72),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA72=\"\",0,'Detailed Cash Flow Chart'!AA72),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG72=\"\",0,'Detailed Cash Flow Chart'!AG72),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN72=\"\",0,'Detailed Cash Flow Chart'!AN72),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C73),NA(),'Detailed Cash Flow Chart'!AJ73)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B73","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D73","v":0},{"$f":"IF(ISERROR(C73),NA(),'Detailed Cash Flow Chart'!C73)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C73),NA(),'Detailed Cash Flow Chart'!AQ73)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E73=0,NA(),M73-'Detailed Cash Flow Chart'!E73)","v":{"$error":"#N/A"}},null,{"$f":"Y73\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S73=\"\",0,'Detailed Cash Flow Chart'!S73),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U73=\"\",0,'Detailed Cash Flow Chart'!U73),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W73=\"\",0,'Detailed Cash Flow Chart'!W73),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y73=\"\",0,'Detailed Cash Flow Chart'!Y73),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA73=\"\",0,'Detailed Cash Flow Chart'!AA73),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG73=\"\",0,'Detailed Cash Flow Chart'!AG73),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN73=\"\",0,'Detailed Cash Flow Chart'!AN73),0)","v":{"$error":"#N/A"}},null,{"$f":"AA73\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S73=\"\",0,'Detailed Cash Flow Chart'!S73),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U73=\"\",0,'Detailed Cash Flow Chart'!U73),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W73=\"\",0,'Detailed Cash Flow Chart'!W73),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y73=\"\",0,'Detailed Cash Flow Chart'!Y73),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA73=\"\",0,'Detailed Cash Flow Chart'!AA73),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG73=\"\",0,'Detailed Cash Flow Chart'!AG73),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN73=\"\",0,'Detailed Cash Flow Chart'!AN73),0)","v":{"$error":"#N/A"}},null,{"$f":"AC73\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S73=\"\",0,'Detailed Cash Flow Chart'!S73),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U73=\"\",0,'Detailed Cash Flow Chart'!U73),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W73=\"\",0,'Detailed Cash Flow Chart'!W73),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y73=\"\",0,'Detailed Cash Flow Chart'!Y73),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA73=\"\",0,'Detailed Cash Flow Chart'!AA73),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG73=\"\",0,'Detailed Cash Flow Chart'!AG73),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN73=\"\",0,'Detailed Cash Flow Chart'!AN73),0)","v":{"$error":"#N/A"}},null,{"$f":"AE73\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S73=\"\",0,'Detailed Cash Flow Chart'!S73),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U73=\"\",0,'Detailed Cash Flow Chart'!U73),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W73=\"\",0,'Detailed Cash Flow Chart'!W73),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y73=\"\",0,'Detailed Cash Flow Chart'!Y73),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA73=\"\",0,'Detailed Cash Flow Chart'!AA73),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG73=\"\",0,'Detailed Cash Flow Chart'!AG73),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN73=\"\",0,'Detailed Cash Flow Chart'!AN73),0)","v":{"$error":"#N/A"}},null,{"$f":"AG73\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S73=\"\",0,'Detailed Cash Flow Chart'!S73),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U73=\"\",0,'Detailed Cash Flow Chart'!U73),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W73=\"\",0,'Detailed Cash Flow Chart'!W73),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y73=\"\",0,'Detailed Cash Flow Chart'!Y73),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA73=\"\",0,'Detailed Cash Flow Chart'!AA73),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG73=\"\",0,'Detailed Cash Flow Chart'!AG73),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN73=\"\",0,'Detailed Cash Flow Chart'!AN73),0)","v":{"$error":"#N/A"}},null,{"$f":"AI73\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S73=\"\",0,'Detailed Cash Flow Chart'!S73),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U73=\"\",0,'Detailed Cash Flow Chart'!U73),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W73=\"\",0,'Detailed Cash Flow Chart'!W73),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y73=\"\",0,'Detailed Cash Flow Chart'!Y73),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA73=\"\",0,'Detailed Cash Flow Chart'!AA73),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG73=\"\",0,'Detailed Cash Flow Chart'!AG73),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN73=\"\",0,'Detailed Cash Flow Chart'!AN73),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C74),NA(),'Detailed Cash Flow Chart'!AJ74)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B74","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D74","v":0},{"$f":"IF(ISERROR(C74),NA(),'Detailed Cash Flow Chart'!C74)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C74),NA(),'Detailed Cash Flow Chart'!AQ74)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E74=0,NA(),M74-'Detailed Cash Flow Chart'!E74)","v":{"$error":"#N/A"}},null,{"$f":"Y74\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S74=\"\",0,'Detailed Cash Flow Chart'!S74),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U74=\"\",0,'Detailed Cash Flow Chart'!U74),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W74=\"\",0,'Detailed Cash Flow Chart'!W74),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y74=\"\",0,'Detailed Cash Flow Chart'!Y74),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA74=\"\",0,'Detailed Cash Flow Chart'!AA74),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG74=\"\",0,'Detailed Cash Flow Chart'!AG74),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN74=\"\",0,'Detailed Cash Flow Chart'!AN74),0)","v":{"$error":"#N/A"}},null,{"$f":"AA74\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S74=\"\",0,'Detailed Cash Flow Chart'!S74),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U74=\"\",0,'Detailed Cash Flow Chart'!U74),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W74=\"\",0,'Detailed Cash Flow Chart'!W74),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y74=\"\",0,'Detailed Cash Flow Chart'!Y74),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA74=\"\",0,'Detailed Cash Flow Chart'!AA74),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG74=\"\",0,'Detailed Cash Flow Chart'!AG74),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN74=\"\",0,'Detailed Cash Flow Chart'!AN74),0)","v":{"$error":"#N/A"}},null,{"$f":"AC74\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S74=\"\",0,'Detailed Cash Flow Chart'!S74),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U74=\"\",0,'Detailed Cash Flow Chart'!U74),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W74=\"\",0,'Detailed Cash Flow Chart'!W74),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y74=\"\",0,'Detailed Cash Flow Chart'!Y74),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA74=\"\",0,'Detailed Cash Flow Chart'!AA74),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG74=\"\",0,'Detailed Cash Flow Chart'!AG74),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN74=\"\",0,'Detailed Cash Flow Chart'!AN74),0)","v":{"$error":"#N/A"}},null,{"$f":"AE74\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S74=\"\",0,'Detailed Cash Flow Chart'!S74),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U74=\"\",0,'Detailed Cash Flow Chart'!U74),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W74=\"\",0,'Detailed Cash Flow Chart'!W74),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y74=\"\",0,'Detailed Cash Flow Chart'!Y74),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA74=\"\",0,'Detailed Cash Flow Chart'!AA74),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG74=\"\",0,'Detailed Cash Flow Chart'!AG74),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN74=\"\",0,'Detailed Cash Flow Chart'!AN74),0)","v":{"$error":"#N/A"}},null,{"$f":"AG74\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S74=\"\",0,'Detailed Cash Flow Chart'!S74),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U74=\"\",0,'Detailed Cash Flow Chart'!U74),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W74=\"\",0,'Detailed Cash Flow Chart'!W74),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y74=\"\",0,'Detailed Cash Flow Chart'!Y74),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA74=\"\",0,'Detailed Cash Flow Chart'!AA74),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG74=\"\",0,'Detailed Cash Flow Chart'!AG74),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN74=\"\",0,'Detailed Cash Flow Chart'!AN74),0)","v":{"$error":"#N/A"}},null,{"$f":"AI74\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S74=\"\",0,'Detailed Cash Flow Chart'!S74),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U74=\"\",0,'Detailed Cash Flow Chart'!U74),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W74=\"\",0,'Detailed Cash Flow Chart'!W74),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y74=\"\",0,'Detailed Cash Flow Chart'!Y74),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA74=\"\",0,'Detailed Cash Flow Chart'!AA74),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG74=\"\",0,'Detailed Cash Flow Chart'!AG74),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN74=\"\",0,'Detailed Cash Flow Chart'!AN74),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C75),NA(),'Detailed Cash Flow Chart'!AJ75)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B75","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D75","v":0},{"$f":"IF(ISERROR(C75),NA(),'Detailed Cash Flow Chart'!C75)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C75),NA(),'Detailed Cash Flow Chart'!AQ75)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E75=0,NA(),M75-'Detailed Cash Flow Chart'!E75)","v":{"$error":"#N/A"}},null,{"$f":"Y75\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S75=\"\",0,'Detailed Cash Flow Chart'!S75),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U75=\"\",0,'Detailed Cash Flow Chart'!U75),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W75=\"\",0,'Detailed Cash Flow Chart'!W75),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y75=\"\",0,'Detailed Cash Flow Chart'!Y75),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA75=\"\",0,'Detailed Cash Flow Chart'!AA75),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG75=\"\",0,'Detailed Cash Flow Chart'!AG75),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN75=\"\",0,'Detailed Cash Flow Chart'!AN75),0)","v":{"$error":"#N/A"}},null,{"$f":"AA75\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S75=\"\",0,'Detailed Cash Flow Chart'!S75),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U75=\"\",0,'Detailed Cash Flow Chart'!U75),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W75=\"\",0,'Detailed Cash Flow Chart'!W75),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y75=\"\",0,'Detailed Cash Flow Chart'!Y75),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA75=\"\",0,'Detailed Cash Flow Chart'!AA75),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG75=\"\",0,'Detailed Cash Flow Chart'!AG75),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN75=\"\",0,'Detailed Cash Flow Chart'!AN75),0)","v":{"$error":"#N/A"}},null,{"$f":"AC75\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S75=\"\",0,'Detailed Cash Flow Chart'!S75),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U75=\"\",0,'Detailed Cash Flow Chart'!U75),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W75=\"\",0,'Detailed Cash Flow Chart'!W75),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y75=\"\",0,'Detailed Cash Flow Chart'!Y75),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA75=\"\",0,'Detailed Cash Flow Chart'!AA75),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG75=\"\",0,'Detailed Cash Flow Chart'!AG75),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN75=\"\",0,'Detailed Cash Flow Chart'!AN75),0)","v":{"$error":"#N/A"}},null,{"$f":"AE75\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S75=\"\",0,'Detailed Cash Flow Chart'!S75),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U75=\"\",0,'Detailed Cash Flow Chart'!U75),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W75=\"\",0,'Detailed Cash Flow Chart'!W75),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y75=\"\",0,'Detailed Cash Flow Chart'!Y75),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA75=\"\",0,'Detailed Cash Flow Chart'!AA75),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG75=\"\",0,'Detailed Cash Flow Chart'!AG75),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN75=\"\",0,'Detailed Cash Flow Chart'!AN75),0)","v":{"$error":"#N/A"}},null,{"$f":"AG75\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S75=\"\",0,'Detailed Cash Flow Chart'!S75),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U75=\"\",0,'Detailed Cash Flow Chart'!U75),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W75=\"\",0,'Detailed Cash Flow Chart'!W75),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y75=\"\",0,'Detailed Cash Flow Chart'!Y75),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA75=\"\",0,'Detailed Cash Flow Chart'!AA75),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG75=\"\",0,'Detailed Cash Flow Chart'!AG75),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN75=\"\",0,'Detailed Cash Flow Chart'!AN75),0)","v":{"$error":"#N/A"}},null,{"$f":"AI75\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S75=\"\",0,'Detailed Cash Flow Chart'!S75),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U75=\"\",0,'Detailed Cash Flow Chart'!U75),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W75=\"\",0,'Detailed Cash Flow Chart'!W75),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y75=\"\",0,'Detailed Cash Flow Chart'!Y75),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA75=\"\",0,'Detailed Cash Flow Chart'!AA75),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG75=\"\",0,'Detailed Cash Flow Chart'!AG75),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN75=\"\",0,'Detailed Cash Flow Chart'!AN75),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C76),NA(),'Detailed Cash Flow Chart'!AJ76)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B76","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D76","v":0},{"$f":"IF(ISERROR(C76),NA(),'Detailed Cash Flow Chart'!C76)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C76),NA(),'Detailed Cash Flow Chart'!AQ76)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E76=0,NA(),M76-'Detailed Cash Flow Chart'!E76)","v":{"$error":"#N/A"}},null,{"$f":"Y76\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S76=\"\",0,'Detailed Cash Flow Chart'!S76),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U76=\"\",0,'Detailed Cash Flow Chart'!U76),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W76=\"\",0,'Detailed Cash Flow Chart'!W76),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y76=\"\",0,'Detailed Cash Flow Chart'!Y76),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA76=\"\",0,'Detailed Cash Flow Chart'!AA76),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG76=\"\",0,'Detailed Cash Flow Chart'!AG76),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN76=\"\",0,'Detailed Cash Flow Chart'!AN76),0)","v":{"$error":"#N/A"}},null,{"$f":"AA76\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S76=\"\",0,'Detailed Cash Flow Chart'!S76),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U76=\"\",0,'Detailed Cash Flow Chart'!U76),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W76=\"\",0,'Detailed Cash Flow Chart'!W76),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y76=\"\",0,'Detailed Cash Flow Chart'!Y76),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA76=\"\",0,'Detailed Cash Flow Chart'!AA76),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG76=\"\",0,'Detailed Cash Flow Chart'!AG76),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN76=\"\",0,'Detailed Cash Flow Chart'!AN76),0)","v":{"$error":"#N/A"}},null,{"$f":"AC76\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S76=\"\",0,'Detailed Cash Flow Chart'!S76),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U76=\"\",0,'Detailed Cash Flow Chart'!U76),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W76=\"\",0,'Detailed Cash Flow Chart'!W76),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y76=\"\",0,'Detailed Cash Flow Chart'!Y76),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA76=\"\",0,'Detailed Cash Flow Chart'!AA76),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG76=\"\",0,'Detailed Cash Flow Chart'!AG76),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN76=\"\",0,'Detailed Cash Flow Chart'!AN76),0)","v":{"$error":"#N/A"}},null,{"$f":"AE76\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S76=\"\",0,'Detailed Cash Flow Chart'!S76),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U76=\"\",0,'Detailed Cash Flow Chart'!U76),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W76=\"\",0,'Detailed Cash Flow Chart'!W76),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y76=\"\",0,'Detailed Cash Flow Chart'!Y76),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA76=\"\",0,'Detailed Cash Flow Chart'!AA76),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG76=\"\",0,'Detailed Cash Flow Chart'!AG76),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN76=\"\",0,'Detailed Cash Flow Chart'!AN76),0)","v":{"$error":"#N/A"}},null,{"$f":"AG76\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S76=\"\",0,'Detailed Cash Flow Chart'!S76),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U76=\"\",0,'Detailed Cash Flow Chart'!U76),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W76=\"\",0,'Detailed Cash Flow Chart'!W76),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y76=\"\",0,'Detailed Cash Flow Chart'!Y76),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA76=\"\",0,'Detailed Cash Flow Chart'!AA76),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG76=\"\",0,'Detailed Cash Flow Chart'!AG76),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN76=\"\",0,'Detailed Cash Flow Chart'!AN76),0)","v":{"$error":"#N/A"}},null,{"$f":"AI76\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S76=\"\",0,'Detailed Cash Flow Chart'!S76),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U76=\"\",0,'Detailed Cash Flow Chart'!U76),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W76=\"\",0,'Detailed Cash Flow Chart'!W76),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y76=\"\",0,'Detailed Cash Flow Chart'!Y76),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA76=\"\",0,'Detailed Cash Flow Chart'!AA76),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG76=\"\",0,'Detailed Cash Flow Chart'!AG76),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN76=\"\",0,'Detailed Cash Flow Chart'!AN76),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C77),NA(),'Detailed Cash Flow Chart'!AJ77)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B77","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D77","v":0},{"$f":"IF(ISERROR(C77),NA(),'Detailed Cash Flow Chart'!C77)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C77),NA(),'Detailed Cash Flow Chart'!AQ77)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E77=0,NA(),M77-'Detailed Cash Flow Chart'!E77)","v":{"$error":"#N/A"}},null,{"$f":"Y77\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S77=\"\",0,'Detailed Cash Flow Chart'!S77),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U77=\"\",0,'Detailed Cash Flow Chart'!U77),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W77=\"\",0,'Detailed Cash Flow Chart'!W77),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y77=\"\",0,'Detailed Cash Flow Chart'!Y77),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA77=\"\",0,'Detailed Cash Flow Chart'!AA77),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG77=\"\",0,'Detailed Cash Flow Chart'!AG77),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN77=\"\",0,'Detailed Cash Flow Chart'!AN77),0)","v":{"$error":"#N/A"}},null,{"$f":"AA77\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S77=\"\",0,'Detailed Cash Flow Chart'!S77),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U77=\"\",0,'Detailed Cash Flow Chart'!U77),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W77=\"\",0,'Detailed Cash Flow Chart'!W77),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y77=\"\",0,'Detailed Cash Flow Chart'!Y77),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA77=\"\",0,'Detailed Cash Flow Chart'!AA77),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG77=\"\",0,'Detailed Cash Flow Chart'!AG77),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN77=\"\",0,'Detailed Cash Flow Chart'!AN77),0)","v":{"$error":"#N/A"}},null,{"$f":"AC77\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S77=\"\",0,'Detailed Cash Flow Chart'!S77),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U77=\"\",0,'Detailed Cash Flow Chart'!U77),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W77=\"\",0,'Detailed Cash Flow Chart'!W77),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y77=\"\",0,'Detailed Cash Flow Chart'!Y77),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA77=\"\",0,'Detailed Cash Flow Chart'!AA77),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG77=\"\",0,'Detailed Cash Flow Chart'!AG77),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN77=\"\",0,'Detailed Cash Flow Chart'!AN77),0)","v":{"$error":"#N/A"}},null,{"$f":"AE77\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S77=\"\",0,'Detailed Cash Flow Chart'!S77),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U77=\"\",0,'Detailed Cash Flow Chart'!U77),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W77=\"\",0,'Detailed Cash Flow Chart'!W77),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y77=\"\",0,'Detailed Cash Flow Chart'!Y77),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA77=\"\",0,'Detailed Cash Flow Chart'!AA77),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG77=\"\",0,'Detailed Cash Flow Chart'!AG77),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN77=\"\",0,'Detailed Cash Flow Chart'!AN77),0)","v":{"$error":"#N/A"}},null,{"$f":"AG77\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S77=\"\",0,'Detailed Cash Flow Chart'!S77),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U77=\"\",0,'Detailed Cash Flow Chart'!U77),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W77=\"\",0,'Detailed Cash Flow Chart'!W77),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y77=\"\",0,'Detailed Cash Flow Chart'!Y77),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA77=\"\",0,'Detailed Cash Flow Chart'!AA77),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG77=\"\",0,'Detailed Cash Flow Chart'!AG77),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN77=\"\",0,'Detailed Cash Flow Chart'!AN77),0)","v":{"$error":"#N/A"}},null,{"$f":"AI77\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S77=\"\",0,'Detailed Cash Flow Chart'!S77),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U77=\"\",0,'Detailed Cash Flow Chart'!U77),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W77=\"\",0,'Detailed Cash Flow Chart'!W77),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y77=\"\",0,'Detailed Cash Flow Chart'!Y77),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA77=\"\",0,'Detailed Cash Flow Chart'!AA77),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG77=\"\",0,'Detailed Cash Flow Chart'!AG77),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN77=\"\",0,'Detailed Cash Flow Chart'!AN77),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C78),NA(),'Detailed Cash Flow Chart'!AJ78)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B78","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D78","v":0},{"$f":"IF(ISERROR(C78),NA(),'Detailed Cash Flow Chart'!C78)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C78),NA(),'Detailed Cash Flow Chart'!AQ78)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E78=0,NA(),M78-'Detailed Cash Flow Chart'!E78)","v":{"$error":"#N/A"}},null,{"$f":"Y78\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S78=\"\",0,'Detailed Cash Flow Chart'!S78),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U78=\"\",0,'Detailed Cash Flow Chart'!U78),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W78=\"\",0,'Detailed Cash Flow Chart'!W78),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y78=\"\",0,'Detailed Cash Flow Chart'!Y78),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA78=\"\",0,'Detailed Cash Flow Chart'!AA78),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG78=\"\",0,'Detailed Cash Flow Chart'!AG78),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN78=\"\",0,'Detailed Cash Flow Chart'!AN78),0)","v":{"$error":"#N/A"}},null,{"$f":"AA78\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S78=\"\",0,'Detailed Cash Flow Chart'!S78),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U78=\"\",0,'Detailed Cash Flow Chart'!U78),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W78=\"\",0,'Detailed Cash Flow Chart'!W78),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y78=\"\",0,'Detailed Cash Flow Chart'!Y78),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA78=\"\",0,'Detailed Cash Flow Chart'!AA78),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG78=\"\",0,'Detailed Cash Flow Chart'!AG78),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN78=\"\",0,'Detailed Cash Flow Chart'!AN78),0)","v":{"$error":"#N/A"}},null,{"$f":"AC78\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S78=\"\",0,'Detailed Cash Flow Chart'!S78),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U78=\"\",0,'Detailed Cash Flow Chart'!U78),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W78=\"\",0,'Detailed Cash Flow Chart'!W78),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y78=\"\",0,'Detailed Cash Flow Chart'!Y78),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA78=\"\",0,'Detailed Cash Flow Chart'!AA78),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG78=\"\",0,'Detailed Cash Flow Chart'!AG78),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN78=\"\",0,'Detailed Cash Flow Chart'!AN78),0)","v":{"$error":"#N/A"}},null,{"$f":"AE78\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S78=\"\",0,'Detailed Cash Flow Chart'!S78),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U78=\"\",0,'Detailed Cash Flow Chart'!U78),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W78=\"\",0,'Detailed Cash Flow Chart'!W78),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y78=\"\",0,'Detailed Cash Flow Chart'!Y78),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA78=\"\",0,'Detailed Cash Flow Chart'!AA78),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG78=\"\",0,'Detailed Cash Flow Chart'!AG78),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN78=\"\",0,'Detailed Cash Flow Chart'!AN78),0)","v":{"$error":"#N/A"}},null,{"$f":"AG78\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S78=\"\",0,'Detailed Cash Flow Chart'!S78),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U78=\"\",0,'Detailed Cash Flow Chart'!U78),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W78=\"\",0,'Detailed Cash Flow Chart'!W78),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y78=\"\",0,'Detailed Cash Flow Chart'!Y78),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA78=\"\",0,'Detailed Cash Flow Chart'!AA78),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG78=\"\",0,'Detailed Cash Flow Chart'!AG78),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN78=\"\",0,'Detailed Cash Flow Chart'!AN78),0)","v":{"$error":"#N/A"}},null,{"$f":"AI78\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S78=\"\",0,'Detailed Cash Flow Chart'!S78),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U78=\"\",0,'Detailed Cash Flow Chart'!U78),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W78=\"\",0,'Detailed Cash Flow Chart'!W78),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y78=\"\",0,'Detailed Cash Flow Chart'!Y78),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA78=\"\",0,'Detailed Cash Flow Chart'!AA78),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG78=\"\",0,'Detailed Cash Flow Chart'!AG78),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN78=\"\",0,'Detailed Cash Flow Chart'!AN78),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C79),NA(),'Detailed Cash Flow Chart'!AJ79)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B79","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D79","v":0},{"$f":"IF(ISERROR(C79),NA(),'Detailed Cash Flow Chart'!C79)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C79),NA(),'Detailed Cash Flow Chart'!AQ79)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E79=0,NA(),M79-'Detailed Cash Flow Chart'!E79)","v":{"$error":"#N/A"}},null,{"$f":"Y79\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S79=\"\",0,'Detailed Cash Flow Chart'!S79),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U79=\"\",0,'Detailed Cash Flow Chart'!U79),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W79=\"\",0,'Detailed Cash Flow Chart'!W79),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y79=\"\",0,'Detailed Cash Flow Chart'!Y79),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA79=\"\",0,'Detailed Cash Flow Chart'!AA79),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG79=\"\",0,'Detailed Cash Flow Chart'!AG79),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN79=\"\",0,'Detailed Cash Flow Chart'!AN79),0)","v":{"$error":"#N/A"}},null,{"$f":"AA79\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S79=\"\",0,'Detailed Cash Flow Chart'!S79),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U79=\"\",0,'Detailed Cash Flow Chart'!U79),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W79=\"\",0,'Detailed Cash Flow Chart'!W79),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y79=\"\",0,'Detailed Cash Flow Chart'!Y79),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA79=\"\",0,'Detailed Cash Flow Chart'!AA79),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG79=\"\",0,'Detailed Cash Flow Chart'!AG79),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN79=\"\",0,'Detailed Cash Flow Chart'!AN79),0)","v":{"$error":"#N/A"}},null,{"$f":"AC79\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S79=\"\",0,'Detailed Cash Flow Chart'!S79),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U79=\"\",0,'Detailed Cash Flow Chart'!U79),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W79=\"\",0,'Detailed Cash Flow Chart'!W79),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y79=\"\",0,'Detailed Cash Flow Chart'!Y79),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA79=\"\",0,'Detailed Cash Flow Chart'!AA79),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG79=\"\",0,'Detailed Cash Flow Chart'!AG79),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN79=\"\",0,'Detailed Cash Flow Chart'!AN79),0)","v":{"$error":"#N/A"}},null,{"$f":"AE79\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S79=\"\",0,'Detailed Cash Flow Chart'!S79),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U79=\"\",0,'Detailed Cash Flow Chart'!U79),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W79=\"\",0,'Detailed Cash Flow Chart'!W79),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y79=\"\",0,'Detailed Cash Flow Chart'!Y79),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA79=\"\",0,'Detailed Cash Flow Chart'!AA79),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG79=\"\",0,'Detailed Cash Flow Chart'!AG79),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN79=\"\",0,'Detailed Cash Flow Chart'!AN79),0)","v":{"$error":"#N/A"}},null,{"$f":"AG79\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S79=\"\",0,'Detailed Cash Flow Chart'!S79),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U79=\"\",0,'Detailed Cash Flow Chart'!U79),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W79=\"\",0,'Detailed Cash Flow Chart'!W79),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y79=\"\",0,'Detailed Cash Flow Chart'!Y79),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA79=\"\",0,'Detailed Cash Flow Chart'!AA79),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG79=\"\",0,'Detailed Cash Flow Chart'!AG79),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN79=\"\",0,'Detailed Cash Flow Chart'!AN79),0)","v":{"$error":"#N/A"}},null,{"$f":"AI79\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S79=\"\",0,'Detailed Cash Flow Chart'!S79),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U79=\"\",0,'Detailed Cash Flow Chart'!U79),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W79=\"\",0,'Detailed Cash Flow Chart'!W79),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y79=\"\",0,'Detailed Cash Flow Chart'!Y79),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA79=\"\",0,'Detailed Cash Flow Chart'!AA79),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG79=\"\",0,'Detailed Cash Flow Chart'!AG79),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN79=\"\",0,'Detailed Cash Flow Chart'!AN79),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C80),NA(),'Detailed Cash Flow Chart'!AJ80)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B80","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D80","v":0},{"$f":"IF(ISERROR(C80),NA(),'Detailed Cash Flow Chart'!C80)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C80),NA(),'Detailed Cash Flow Chart'!AQ80)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E80=0,NA(),M80-'Detailed Cash Flow Chart'!E80)","v":{"$error":"#N/A"}},null,{"$f":"Y80\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S80=\"\",0,'Detailed Cash Flow Chart'!S80),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U80=\"\",0,'Detailed Cash Flow Chart'!U80),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W80=\"\",0,'Detailed Cash Flow Chart'!W80),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y80=\"\",0,'Detailed Cash Flow Chart'!Y80),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA80=\"\",0,'Detailed Cash Flow Chart'!AA80),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG80=\"\",0,'Detailed Cash Flow Chart'!AG80),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN80=\"\",0,'Detailed Cash Flow Chart'!AN80),0)","v":{"$error":"#N/A"}},null,{"$f":"AA80\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S80=\"\",0,'Detailed Cash Flow Chart'!S80),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U80=\"\",0,'Detailed Cash Flow Chart'!U80),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W80=\"\",0,'Detailed Cash Flow Chart'!W80),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y80=\"\",0,'Detailed Cash Flow Chart'!Y80),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA80=\"\",0,'Detailed Cash Flow Chart'!AA80),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG80=\"\",0,'Detailed Cash Flow Chart'!AG80),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN80=\"\",0,'Detailed Cash Flow Chart'!AN80),0)","v":{"$error":"#N/A"}},null,{"$f":"AC80\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S80=\"\",0,'Detailed Cash Flow Chart'!S80),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U80=\"\",0,'Detailed Cash Flow Chart'!U80),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W80=\"\",0,'Detailed Cash Flow Chart'!W80),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y80=\"\",0,'Detailed Cash Flow Chart'!Y80),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA80=\"\",0,'Detailed Cash Flow Chart'!AA80),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG80=\"\",0,'Detailed Cash Flow Chart'!AG80),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN80=\"\",0,'Detailed Cash Flow Chart'!AN80),0)","v":{"$error":"#N/A"}},null,{"$f":"AE80\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S80=\"\",0,'Detailed Cash Flow Chart'!S80),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U80=\"\",0,'Detailed Cash Flow Chart'!U80),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W80=\"\",0,'Detailed Cash Flow Chart'!W80),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y80=\"\",0,'Detailed Cash Flow Chart'!Y80),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA80=\"\",0,'Detailed Cash Flow Chart'!AA80),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG80=\"\",0,'Detailed Cash Flow Chart'!AG80),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN80=\"\",0,'Detailed Cash Flow Chart'!AN80),0)","v":{"$error":"#N/A"}},null,{"$f":"AG80\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S80=\"\",0,'Detailed Cash Flow Chart'!S80),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U80=\"\",0,'Detailed Cash Flow Chart'!U80),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W80=\"\",0,'Detailed Cash Flow Chart'!W80),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y80=\"\",0,'Detailed Cash Flow Chart'!Y80),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA80=\"\",0,'Detailed Cash Flow Chart'!AA80),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG80=\"\",0,'Detailed Cash Flow Chart'!AG80),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN80=\"\",0,'Detailed Cash Flow Chart'!AN80),0)","v":{"$error":"#N/A"}},null,{"$f":"AI80\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S80=\"\",0,'Detailed Cash Flow Chart'!S80),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U80=\"\",0,'Detailed Cash Flow Chart'!U80),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W80=\"\",0,'Detailed Cash Flow Chart'!W80),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y80=\"\",0,'Detailed Cash Flow Chart'!Y80),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA80=\"\",0,'Detailed Cash Flow Chart'!AA80),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG80=\"\",0,'Detailed Cash Flow Chart'!AG80),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN80=\"\",0,'Detailed Cash Flow Chart'!AN80),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C81),NA(),'Detailed Cash Flow Chart'!AJ81)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B81","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D81","v":0},{"$f":"IF(ISERROR(C81),NA(),'Detailed Cash Flow Chart'!C81)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C81),NA(),'Detailed Cash Flow Chart'!AQ81)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E81=0,NA(),M81-'Detailed Cash Flow Chart'!E81)","v":{"$error":"#N/A"}},null,{"$f":"Y81\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S81=\"\",0,'Detailed Cash Flow Chart'!S81),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U81=\"\",0,'Detailed Cash Flow Chart'!U81),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W81=\"\",0,'Detailed Cash Flow Chart'!W81),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y81=\"\",0,'Detailed Cash Flow Chart'!Y81),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA81=\"\",0,'Detailed Cash Flow Chart'!AA81),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG81=\"\",0,'Detailed Cash Flow Chart'!AG81),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN81=\"\",0,'Detailed Cash Flow Chart'!AN81),0)","v":{"$error":"#N/A"}},null,{"$f":"AA81\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S81=\"\",0,'Detailed Cash Flow Chart'!S81),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U81=\"\",0,'Detailed Cash Flow Chart'!U81),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W81=\"\",0,'Detailed Cash Flow Chart'!W81),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y81=\"\",0,'Detailed Cash Flow Chart'!Y81),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA81=\"\",0,'Detailed Cash Flow Chart'!AA81),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG81=\"\",0,'Detailed Cash Flow Chart'!AG81),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN81=\"\",0,'Detailed Cash Flow Chart'!AN81),0)","v":{"$error":"#N/A"}},null,{"$f":"AC81\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S81=\"\",0,'Detailed Cash Flow Chart'!S81),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U81=\"\",0,'Detailed Cash Flow Chart'!U81),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W81=\"\",0,'Detailed Cash Flow Chart'!W81),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y81=\"\",0,'Detailed Cash Flow Chart'!Y81),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA81=\"\",0,'Detailed Cash Flow Chart'!AA81),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG81=\"\",0,'Detailed Cash Flow Chart'!AG81),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN81=\"\",0,'Detailed Cash Flow Chart'!AN81),0)","v":{"$error":"#N/A"}},null,{"$f":"AE81\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S81=\"\",0,'Detailed Cash Flow Chart'!S81),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U81=\"\",0,'Detailed Cash Flow Chart'!U81),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W81=\"\",0,'Detailed Cash Flow Chart'!W81),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y81=\"\",0,'Detailed Cash Flow Chart'!Y81),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA81=\"\",0,'Detailed Cash Flow Chart'!AA81),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG81=\"\",0,'Detailed Cash Flow Chart'!AG81),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN81=\"\",0,'Detailed Cash Flow Chart'!AN81),0)","v":{"$error":"#N/A"}},null,{"$f":"AG81\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S81=\"\",0,'Detailed Cash Flow Chart'!S81),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U81=\"\",0,'Detailed Cash Flow Chart'!U81),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W81=\"\",0,'Detailed Cash Flow Chart'!W81),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y81=\"\",0,'Detailed Cash Flow Chart'!Y81),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA81=\"\",0,'Detailed Cash Flow Chart'!AA81),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG81=\"\",0,'Detailed Cash Flow Chart'!AG81),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN81=\"\",0,'Detailed Cash Flow Chart'!AN81),0)","v":{"$error":"#N/A"}},null,{"$f":"AI81\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S81=\"\",0,'Detailed Cash Flow Chart'!S81),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U81=\"\",0,'Detailed Cash Flow Chart'!U81),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W81=\"\",0,'Detailed Cash Flow Chart'!W81),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y81=\"\",0,'Detailed Cash Flow Chart'!Y81),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA81=\"\",0,'Detailed Cash Flow Chart'!AA81),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG81=\"\",0,'Detailed Cash Flow Chart'!AG81),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN81=\"\",0,'Detailed Cash Flow Chart'!AN81),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C82),NA(),'Detailed Cash Flow Chart'!AJ82)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B82","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D82","v":0},{"$f":"IF(ISERROR(C82),NA(),'Detailed Cash Flow Chart'!C82)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C82),NA(),'Detailed Cash Flow Chart'!AQ82)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E82=0,NA(),M82-'Detailed Cash Flow Chart'!E82)","v":{"$error":"#N/A"}},null,{"$f":"Y82\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S82=\"\",0,'Detailed Cash Flow Chart'!S82),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U82=\"\",0,'Detailed Cash Flow Chart'!U82),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W82=\"\",0,'Detailed Cash Flow Chart'!W82),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y82=\"\",0,'Detailed Cash Flow Chart'!Y82),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA82=\"\",0,'Detailed Cash Flow Chart'!AA82),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG82=\"\",0,'Detailed Cash Flow Chart'!AG82),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN82=\"\",0,'Detailed Cash Flow Chart'!AN82),0)","v":{"$error":"#N/A"}},null,{"$f":"AA82\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S82=\"\",0,'Detailed Cash Flow Chart'!S82),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U82=\"\",0,'Detailed Cash Flow Chart'!U82),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W82=\"\",0,'Detailed Cash Flow Chart'!W82),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y82=\"\",0,'Detailed Cash Flow Chart'!Y82),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA82=\"\",0,'Detailed Cash Flow Chart'!AA82),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG82=\"\",0,'Detailed Cash Flow Chart'!AG82),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN82=\"\",0,'Detailed Cash Flow Chart'!AN82),0)","v":{"$error":"#N/A"}},null,{"$f":"AC82\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S82=\"\",0,'Detailed Cash Flow Chart'!S82),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U82=\"\",0,'Detailed Cash Flow Chart'!U82),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W82=\"\",0,'Detailed Cash Flow Chart'!W82),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y82=\"\",0,'Detailed Cash Flow Chart'!Y82),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA82=\"\",0,'Detailed Cash Flow Chart'!AA82),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG82=\"\",0,'Detailed Cash Flow Chart'!AG82),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN82=\"\",0,'Detailed Cash Flow Chart'!AN82),0)","v":{"$error":"#N/A"}},null,{"$f":"AE82\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S82=\"\",0,'Detailed Cash Flow Chart'!S82),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U82=\"\",0,'Detailed Cash Flow Chart'!U82),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W82=\"\",0,'Detailed Cash Flow Chart'!W82),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y82=\"\",0,'Detailed Cash Flow Chart'!Y82),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA82=\"\",0,'Detailed Cash Flow Chart'!AA82),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG82=\"\",0,'Detailed Cash Flow Chart'!AG82),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN82=\"\",0,'Detailed Cash Flow Chart'!AN82),0)","v":{"$error":"#N/A"}},null,{"$f":"AG82\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S82=\"\",0,'Detailed Cash Flow Chart'!S82),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U82=\"\",0,'Detailed Cash Flow Chart'!U82),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W82=\"\",0,'Detailed Cash Flow Chart'!W82),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y82=\"\",0,'Detailed Cash Flow Chart'!Y82),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA82=\"\",0,'Detailed Cash Flow Chart'!AA82),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG82=\"\",0,'Detailed Cash Flow Chart'!AG82),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN82=\"\",0,'Detailed Cash Flow Chart'!AN82),0)","v":{"$error":"#N/A"}},null,{"$f":"AI82\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S82=\"\",0,'Detailed Cash Flow Chart'!S82),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U82=\"\",0,'Detailed Cash Flow Chart'!U82),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W82=\"\",0,'Detailed Cash Flow Chart'!W82),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y82=\"\",0,'Detailed Cash Flow Chart'!Y82),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA82=\"\",0,'Detailed Cash Flow Chart'!AA82),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG82=\"\",0,'Detailed Cash Flow Chart'!AG82),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN82=\"\",0,'Detailed Cash Flow Chart'!AN82),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C83),NA(),'Detailed Cash Flow Chart'!AJ83)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B83","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D83","v":0},{"$f":"IF(ISERROR(C83),NA(),'Detailed Cash Flow Chart'!C83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C83),NA(),'Detailed Cash Flow Chart'!AQ83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E83=0,NA(),M83-'Detailed Cash Flow Chart'!E83)","v":{"$error":"#N/A"}},null,{"$f":"Y83\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S83=\"\",0,'Detailed Cash Flow Chart'!S83),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U83=\"\",0,'Detailed Cash Flow Chart'!U83),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W83=\"\",0,'Detailed Cash Flow Chart'!W83),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y83=\"\",0,'Detailed Cash Flow Chart'!Y83),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA83=\"\",0,'Detailed Cash Flow Chart'!AA83),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG83=\"\",0,'Detailed Cash Flow Chart'!AG83),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN83=\"\",0,'Detailed Cash Flow Chart'!AN83),0)","v":{"$error":"#N/A"}},null,{"$f":"AA83\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S83=\"\",0,'Detailed Cash Flow Chart'!S83),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U83=\"\",0,'Detailed Cash Flow Chart'!U83),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W83=\"\",0,'Detailed Cash Flow Chart'!W83),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y83=\"\",0,'Detailed Cash Flow Chart'!Y83),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA83=\"\",0,'Detailed Cash Flow Chart'!AA83),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG83=\"\",0,'Detailed Cash Flow Chart'!AG83),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN83=\"\",0,'Detailed Cash Flow Chart'!AN83),0)","v":{"$error":"#N/A"}},null,{"$f":"AC83\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S83=\"\",0,'Detailed Cash Flow Chart'!S83),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U83=\"\",0,'Detailed Cash Flow Chart'!U83),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W83=\"\",0,'Detailed Cash Flow Chart'!W83),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y83=\"\",0,'Detailed Cash Flow Chart'!Y83),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA83=\"\",0,'Detailed Cash Flow Chart'!AA83),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG83=\"\",0,'Detailed Cash Flow Chart'!AG83),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN83=\"\",0,'Detailed Cash Flow Chart'!AN83),0)","v":{"$error":"#N/A"}},null,{"$f":"AE83\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S83=\"\",0,'Detailed Cash Flow Chart'!S83),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U83=\"\",0,'Detailed Cash Flow Chart'!U83),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W83=\"\",0,'Detailed Cash Flow Chart'!W83),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y83=\"\",0,'Detailed Cash Flow Chart'!Y83),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA83=\"\",0,'Detailed Cash Flow Chart'!AA83),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG83=\"\",0,'Detailed Cash Flow Chart'!AG83),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN83=\"\",0,'Detailed Cash Flow Chart'!AN83),0)","v":{"$error":"#N/A"}},null,{"$f":"AG83\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S83=\"\",0,'Detailed Cash Flow Chart'!S83),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U83=\"\",0,'Detailed Cash Flow Chart'!U83),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W83=\"\",0,'Detailed Cash Flow Chart'!W83),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y83=\"\",0,'Detailed Cash Flow Chart'!Y83),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA83=\"\",0,'Detailed Cash Flow Chart'!AA83),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG83=\"\",0,'Detailed Cash Flow Chart'!AG83),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN83=\"\",0,'Detailed Cash Flow Chart'!AN83),0)","v":{"$error":"#N/A"}},null,{"$f":"AI83\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S83=\"\",0,'Detailed Cash Flow Chart'!S83),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U83=\"\",0,'Detailed Cash Flow Chart'!U83),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W83=\"\",0,'Detailed Cash Flow Chart'!W83),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y83=\"\",0,'Detailed Cash Flow Chart'!Y83),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA83=\"\",0,'Detailed Cash Flow Chart'!AA83),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG83=\"\",0,'Detailed Cash Flow Chart'!AG83),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN83=\"\",0,'Detailed Cash Flow Chart'!AN83),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C84),NA(),'Detailed Cash Flow Chart'!AJ84)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B84","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D84","v":0},{"$f":"IF(ISERROR(C84),NA(),'Detailed Cash Flow Chart'!C84)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C84),NA(),'Detailed Cash Flow Chart'!AQ84)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E84=0,NA(),M84-'Detailed Cash Flow Chart'!E84)","v":{"$error":"#N/A"}},null,{"$f":"Y84\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S84=\"\",0,'Detailed Cash Flow Chart'!S84),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U84=\"\",0,'Detailed Cash Flow Chart'!U84),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W84=\"\",0,'Detailed Cash Flow Chart'!W84),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y84=\"\",0,'Detailed Cash Flow Chart'!Y84),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA84=\"\",0,'Detailed Cash Flow Chart'!AA84),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG84=\"\",0,'Detailed Cash Flow Chart'!AG84),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN84=\"\",0,'Detailed Cash Flow Chart'!AN84),0)","v":{"$error":"#N/A"}},null,{"$f":"AA84\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S84=\"\",0,'Detailed Cash Flow Chart'!S84),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U84=\"\",0,'Detailed Cash Flow Chart'!U84),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W84=\"\",0,'Detailed Cash Flow Chart'!W84),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y84=\"\",0,'Detailed Cash Flow Chart'!Y84),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA84=\"\",0,'Detailed Cash Flow Chart'!AA84),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG84=\"\",0,'Detailed Cash Flow Chart'!AG84),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN84=\"\",0,'Detailed Cash Flow Chart'!AN84),0)","v":{"$error":"#N/A"}},null,{"$f":"AC84\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S84=\"\",0,'Detailed Cash Flow Chart'!S84),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U84=\"\",0,'Detailed Cash Flow Chart'!U84),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W84=\"\",0,'Detailed Cash Flow Chart'!W84),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y84=\"\",0,'Detailed Cash Flow Chart'!Y84),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA84=\"\",0,'Detailed Cash Flow Chart'!AA84),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG84=\"\",0,'Detailed Cash Flow Chart'!AG84),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN84=\"\",0,'Detailed Cash Flow Chart'!AN84),0)","v":{"$error":"#N/A"}},null,{"$f":"AE84\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S84=\"\",0,'Detailed Cash Flow Chart'!S84),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U84=\"\",0,'Detailed Cash Flow Chart'!U84),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W84=\"\",0,'Detailed Cash Flow Chart'!W84),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y84=\"\",0,'Detailed Cash Flow Chart'!Y84),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA84=\"\",0,'Detailed Cash Flow Chart'!AA84),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG84=\"\",0,'Detailed Cash Flow Chart'!AG84),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN84=\"\",0,'Detailed Cash Flow Chart'!AN84),0)","v":{"$error":"#N/A"}},null,{"$f":"AG84\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S84=\"\",0,'Detailed Cash Flow Chart'!S84),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U84=\"\",0,'Detailed Cash Flow Chart'!U84),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W84=\"\",0,'Detailed Cash Flow Chart'!W84),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y84=\"\",0,'Detailed Cash Flow Chart'!Y84),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA84=\"\",0,'Detailed Cash Flow Chart'!AA84),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG84=\"\",0,'Detailed Cash Flow Chart'!AG84),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN84=\"\",0,'Detailed Cash Flow Chart'!AN84),0)","v":{"$error":"#N/A"}},null,{"$f":"AI84\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S84=\"\",0,'Detailed Cash Flow Chart'!S84),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U84=\"\",0,'Detailed Cash Flow Chart'!U84),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W84=\"\",0,'Detailed Cash Flow Chart'!W84),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y84=\"\",0,'Detailed Cash Flow Chart'!Y84),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA84=\"\",0,'Detailed Cash Flow Chart'!AA84),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG84=\"\",0,'Detailed Cash Flow Chart'!AG84),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN84=\"\",0,'Detailed Cash Flow Chart'!AN84),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C85),NA(),'Detailed Cash Flow Chart'!AJ85)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B85","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D85","v":0},{"$f":"IF(ISERROR(C85),NA(),'Detailed Cash Flow Chart'!C85)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C85),NA(),'Detailed Cash Flow Chart'!AQ85)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E85=0,NA(),M85-'Detailed Cash Flow Chart'!E85)","v":{"$error":"#N/A"}},null,{"$f":"Y85\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S85=\"\",0,'Detailed Cash Flow Chart'!S85),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U85=\"\",0,'Detailed Cash Flow Chart'!U85),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W85=\"\",0,'Detailed Cash Flow Chart'!W85),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y85=\"\",0,'Detailed Cash Flow Chart'!Y85),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA85=\"\",0,'Detailed Cash Flow Chart'!AA85),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG85=\"\",0,'Detailed Cash Flow Chart'!AG85),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN85=\"\",0,'Detailed Cash Flow Chart'!AN85),0)","v":{"$error":"#N/A"}},null,{"$f":"AA85\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S85=\"\",0,'Detailed Cash Flow Chart'!S85),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U85=\"\",0,'Detailed Cash Flow Chart'!U85),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W85=\"\",0,'Detailed Cash Flow Chart'!W85),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y85=\"\",0,'Detailed Cash Flow Chart'!Y85),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA85=\"\",0,'Detailed Cash Flow Chart'!AA85),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG85=\"\",0,'Detailed Cash Flow Chart'!AG85),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN85=\"\",0,'Detailed Cash Flow Chart'!AN85),0)","v":{"$error":"#N/A"}},null,{"$f":"AC85\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S85=\"\",0,'Detailed Cash Flow Chart'!S85),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U85=\"\",0,'Detailed Cash Flow Chart'!U85),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W85=\"\",0,'Detailed Cash Flow Chart'!W85),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y85=\"\",0,'Detailed Cash Flow Chart'!Y85),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA85=\"\",0,'Detailed Cash Flow Chart'!AA85),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG85=\"\",0,'Detailed Cash Flow Chart'!AG85),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN85=\"\",0,'Detailed Cash Flow Chart'!AN85),0)","v":{"$error":"#N/A"}},null,{"$f":"AE85\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S85=\"\",0,'Detailed Cash Flow Chart'!S85),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U85=\"\",0,'Detailed Cash Flow Chart'!U85),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W85=\"\",0,'Detailed Cash Flow Chart'!W85),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y85=\"\",0,'Detailed Cash Flow Chart'!Y85),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA85=\"\",0,'Detailed Cash Flow Chart'!AA85),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG85=\"\",0,'Detailed Cash Flow Chart'!AG85),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN85=\"\",0,'Detailed Cash Flow Chart'!AN85),0)","v":{"$error":"#N/A"}},null,{"$f":"AG85\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S85=\"\",0,'Detailed Cash Flow Chart'!S85),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U85=\"\",0,'Detailed Cash Flow Chart'!U85),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W85=\"\",0,'Detailed Cash Flow Chart'!W85),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y85=\"\",0,'Detailed Cash Flow Chart'!Y85),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA85=\"\",0,'Detailed Cash Flow Chart'!AA85),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG85=\"\",0,'Detailed Cash Flow Chart'!AG85),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN85=\"\",0,'Detailed Cash Flow Chart'!AN85),0)","v":{"$error":"#N/A"}},null,{"$f":"AI85\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S85=\"\",0,'Detailed Cash Flow Chart'!S85),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U85=\"\",0,'Detailed Cash Flow Chart'!U85),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W85=\"\",0,'Detailed Cash Flow Chart'!W85),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y85=\"\",0,'Detailed Cash Flow Chart'!Y85),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA85=\"\",0,'Detailed Cash Flow Chart'!AA85),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG85=\"\",0,'Detailed Cash Flow Chart'!AG85),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN85=\"\",0,'Detailed Cash Flow Chart'!AN85),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C86),NA(),'Detailed Cash Flow Chart'!AJ86)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B86","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D86","v":0},{"$f":"IF(ISERROR(C86),NA(),'Detailed Cash Flow Chart'!C86)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C86),NA(),'Detailed Cash Flow Chart'!AQ86)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E86=0,NA(),M86-'Detailed Cash Flow Chart'!E86)","v":{"$error":"#N/A"}},null,{"$f":"Y86\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S86=\"\",0,'Detailed Cash Flow Chart'!S86),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U86=\"\",0,'Detailed Cash Flow Chart'!U86),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W86=\"\",0,'Detailed Cash Flow Chart'!W86),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y86=\"\",0,'Detailed Cash Flow Chart'!Y86),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA86=\"\",0,'Detailed Cash Flow Chart'!AA86),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG86=\"\",0,'Detailed Cash Flow Chart'!AG86),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN86=\"\",0,'Detailed Cash Flow Chart'!AN86),0)","v":{"$error":"#N/A"}},null,{"$f":"AA86\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S86=\"\",0,'Detailed Cash Flow Chart'!S86),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U86=\"\",0,'Detailed Cash Flow Chart'!U86),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W86=\"\",0,'Detailed Cash Flow Chart'!W86),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y86=\"\",0,'Detailed Cash Flow Chart'!Y86),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA86=\"\",0,'Detailed Cash Flow Chart'!AA86),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG86=\"\",0,'Detailed Cash Flow Chart'!AG86),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN86=\"\",0,'Detailed Cash Flow Chart'!AN86),0)","v":{"$error":"#N/A"}},null,{"$f":"AC86\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S86=\"\",0,'Detailed Cash Flow Chart'!S86),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U86=\"\",0,'Detailed Cash Flow Chart'!U86),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W86=\"\",0,'Detailed Cash Flow Chart'!W86),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y86=\"\",0,'Detailed Cash Flow Chart'!Y86),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA86=\"\",0,'Detailed Cash Flow Chart'!AA86),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG86=\"\",0,'Detailed Cash Flow Chart'!AG86),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN86=\"\",0,'Detailed Cash Flow Chart'!AN86),0)","v":{"$error":"#N/A"}},null,{"$f":"AE86\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S86=\"\",0,'Detailed Cash Flow Chart'!S86),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U86=\"\",0,'Detailed Cash Flow Chart'!U86),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W86=\"\",0,'Detailed Cash Flow Chart'!W86),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y86=\"\",0,'Detailed Cash Flow Chart'!Y86),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA86=\"\",0,'Detailed Cash Flow Chart'!AA86),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG86=\"\",0,'Detailed Cash Flow Chart'!AG86),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN86=\"\",0,'Detailed Cash Flow Chart'!AN86),0)","v":{"$error":"#N/A"}},null,{"$f":"AG86\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S86=\"\",0,'Detailed Cash Flow Chart'!S86),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U86=\"\",0,'Detailed Cash Flow Chart'!U86),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W86=\"\",0,'Detailed Cash Flow Chart'!W86),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y86=\"\",0,'Detailed Cash Flow Chart'!Y86),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA86=\"\",0,'Detailed Cash Flow Chart'!AA86),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG86=\"\",0,'Detailed Cash Flow Chart'!AG86),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN86=\"\",0,'Detailed Cash Flow Chart'!AN86),0)","v":{"$error":"#N/A"}},null,{"$f":"AI86\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S86=\"\",0,'Detailed Cash Flow Chart'!S86),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U86=\"\",0,'Detailed Cash Flow Chart'!U86),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W86=\"\",0,'Detailed Cash Flow Chart'!W86),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y86=\"\",0,'Detailed Cash Flow Chart'!Y86),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA86=\"\",0,'Detailed Cash Flow Chart'!AA86),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG86=\"\",0,'Detailed Cash Flow Chart'!AG86),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN86=\"\",0,'Detailed Cash Flow Chart'!AN86),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C87),NA(),'Detailed Cash Flow Chart'!AJ87)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B87","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D87","v":0},{"$f":"IF(ISERROR(C87),NA(),'Detailed Cash Flow Chart'!C87)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C87),NA(),'Detailed Cash Flow Chart'!AQ87)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E87=0,NA(),M87-'Detailed Cash Flow Chart'!E87)","v":{"$error":"#N/A"}},null,{"$f":"Y87\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S87=\"\",0,'Detailed Cash Flow Chart'!S87),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U87=\"\",0,'Detailed Cash Flow Chart'!U87),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W87=\"\",0,'Detailed Cash Flow Chart'!W87),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y87=\"\",0,'Detailed Cash Flow Chart'!Y87),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA87=\"\",0,'Detailed Cash Flow Chart'!AA87),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG87=\"\",0,'Detailed Cash Flow Chart'!AG87),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN87=\"\",0,'Detailed Cash Flow Chart'!AN87),0)","v":{"$error":"#N/A"}},null,{"$f":"AA87\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S87=\"\",0,'Detailed Cash Flow Chart'!S87),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U87=\"\",0,'Detailed Cash Flow Chart'!U87),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W87=\"\",0,'Detailed Cash Flow Chart'!W87),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y87=\"\",0,'Detailed Cash Flow Chart'!Y87),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA87=\"\",0,'Detailed Cash Flow Chart'!AA87),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG87=\"\",0,'Detailed Cash Flow Chart'!AG87),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN87=\"\",0,'Detailed Cash Flow Chart'!AN87),0)","v":{"$error":"#N/A"}},null,{"$f":"AC87\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S87=\"\",0,'Detailed Cash Flow Chart'!S87),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U87=\"\",0,'Detailed Cash Flow Chart'!U87),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W87=\"\",0,'Detailed Cash Flow Chart'!W87),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y87=\"\",0,'Detailed Cash Flow Chart'!Y87),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA87=\"\",0,'Detailed Cash Flow Chart'!AA87),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG87=\"\",0,'Detailed Cash Flow Chart'!AG87),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN87=\"\",0,'Detailed Cash Flow Chart'!AN87),0)","v":{"$error":"#N/A"}},null,{"$f":"AE87\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S87=\"\",0,'Detailed Cash Flow Chart'!S87),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U87=\"\",0,'Detailed Cash Flow Chart'!U87),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W87=\"\",0,'Detailed Cash Flow Chart'!W87),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y87=\"\",0,'Detailed Cash Flow Chart'!Y87),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA87=\"\",0,'Detailed Cash Flow Chart'!AA87),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG87=\"\",0,'Detailed Cash Flow Chart'!AG87),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN87=\"\",0,'Detailed Cash Flow Chart'!AN87),0)","v":{"$error":"#N/A"}},null,{"$f":"AG87\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S87=\"\",0,'Detailed Cash Flow Chart'!S87),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U87=\"\",0,'Detailed Cash Flow Chart'!U87),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W87=\"\",0,'Detailed Cash Flow Chart'!W87),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y87=\"\",0,'Detailed Cash Flow Chart'!Y87),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA87=\"\",0,'Detailed Cash Flow Chart'!AA87),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG87=\"\",0,'Detailed Cash Flow Chart'!AG87),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN87=\"\",0,'Detailed Cash Flow Chart'!AN87),0)","v":{"$error":"#N/A"}},null,{"$f":"AI87\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S87=\"\",0,'Detailed Cash Flow Chart'!S87),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U87=\"\",0,'Detailed Cash Flow Chart'!U87),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W87=\"\",0,'Detailed Cash Flow Chart'!W87),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y87=\"\",0,'Detailed Cash Flow Chart'!Y87),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA87=\"\",0,'Detailed Cash Flow Chart'!AA87),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG87=\"\",0,'Detailed Cash Flow Chart'!AG87),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN87=\"\",0,'Detailed Cash Flow Chart'!AN87),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C88),NA(),'Detailed Cash Flow Chart'!AJ88)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B88","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D88","v":0},{"$f":"IF(ISERROR(C88),NA(),'Detailed Cash Flow Chart'!C88)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C88),NA(),'Detailed Cash Flow Chart'!AQ88)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E88=0,NA(),M88-'Detailed Cash Flow Chart'!E88)","v":{"$error":"#N/A"}},null,{"$f":"Y88\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S88=\"\",0,'Detailed Cash Flow Chart'!S88),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U88=\"\",0,'Detailed Cash Flow Chart'!U88),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W88=\"\",0,'Detailed Cash Flow Chart'!W88),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y88=\"\",0,'Detailed Cash Flow Chart'!Y88),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA88=\"\",0,'Detailed Cash Flow Chart'!AA88),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG88=\"\",0,'Detailed Cash Flow Chart'!AG88),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN88=\"\",0,'Detailed Cash Flow Chart'!AN88),0)","v":{"$error":"#N/A"}},null,{"$f":"AA88\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S88=\"\",0,'Detailed Cash Flow Chart'!S88),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U88=\"\",0,'Detailed Cash Flow Chart'!U88),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W88=\"\",0,'Detailed Cash Flow Chart'!W88),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y88=\"\",0,'Detailed Cash Flow Chart'!Y88),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA88=\"\",0,'Detailed Cash Flow Chart'!AA88),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG88=\"\",0,'Detailed Cash Flow Chart'!AG88),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN88=\"\",0,'Detailed Cash Flow Chart'!AN88),0)","v":{"$error":"#N/A"}},null,{"$f":"AC88\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S88=\"\",0,'Detailed Cash Flow Chart'!S88),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U88=\"\",0,'Detailed Cash Flow Chart'!U88),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W88=\"\",0,'Detailed Cash Flow Chart'!W88),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y88=\"\",0,'Detailed Cash Flow Chart'!Y88),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA88=\"\",0,'Detailed Cash Flow Chart'!AA88),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG88=\"\",0,'Detailed Cash Flow Chart'!AG88),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN88=\"\",0,'Detailed Cash Flow Chart'!AN88),0)","v":{"$error":"#N/A"}},null,{"$f":"AE88\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S88=\"\",0,'Detailed Cash Flow Chart'!S88),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U88=\"\",0,'Detailed Cash Flow Chart'!U88),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W88=\"\",0,'Detailed Cash Flow Chart'!W88),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y88=\"\",0,'Detailed Cash Flow Chart'!Y88),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA88=\"\",0,'Detailed Cash Flow Chart'!AA88),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG88=\"\",0,'Detailed Cash Flow Chart'!AG88),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN88=\"\",0,'Detailed Cash Flow Chart'!AN88),0)","v":{"$error":"#N/A"}},null,{"$f":"AG88\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S88=\"\",0,'Detailed Cash Flow Chart'!S88),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U88=\"\",0,'Detailed Cash Flow Chart'!U88),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W88=\"\",0,'Detailed Cash Flow Chart'!W88),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y88=\"\",0,'Detailed Cash Flow Chart'!Y88),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA88=\"\",0,'Detailed Cash Flow Chart'!AA88),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG88=\"\",0,'Detailed Cash Flow Chart'!AG88),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN88=\"\",0,'Detailed Cash Flow Chart'!AN88),0)","v":{"$error":"#N/A"}},null,{"$f":"AI88\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S88=\"\",0,'Detailed Cash Flow Chart'!S88),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U88=\"\",0,'Detailed Cash Flow Chart'!U88),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W88=\"\",0,'Detailed Cash Flow Chart'!W88),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y88=\"\",0,'Detailed Cash Flow Chart'!Y88),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA88=\"\",0,'Detailed Cash Flow Chart'!AA88),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG88=\"\",0,'Detailed Cash Flow Chart'!AG88),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN88=\"\",0,'Detailed Cash Flow Chart'!AN88),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C89),NA(),'Detailed Cash Flow Chart'!AJ89)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B89","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D89","v":0},{"$f":"IF(ISERROR(C89),NA(),'Detailed Cash Flow Chart'!C89)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C89),NA(),'Detailed Cash Flow Chart'!AQ89)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E89=0,NA(),M89-'Detailed Cash Flow Chart'!E89)","v":{"$error":"#N/A"}},null,{"$f":"Y89\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S89=\"\",0,'Detailed Cash Flow Chart'!S89),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U89=\"\",0,'Detailed Cash Flow Chart'!U89),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W89=\"\",0,'Detailed Cash Flow Chart'!W89),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y89=\"\",0,'Detailed Cash Flow Chart'!Y89),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA89=\"\",0,'Detailed Cash Flow Chart'!AA89),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG89=\"\",0,'Detailed Cash Flow Chart'!AG89),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN89=\"\",0,'Detailed Cash Flow Chart'!AN89),0)","v":{"$error":"#N/A"}},null,{"$f":"AA89\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S89=\"\",0,'Detailed Cash Flow Chart'!S89),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U89=\"\",0,'Detailed Cash Flow Chart'!U89),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W89=\"\",0,'Detailed Cash Flow Chart'!W89),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y89=\"\",0,'Detailed Cash Flow Chart'!Y89),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA89=\"\",0,'Detailed Cash Flow Chart'!AA89),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG89=\"\",0,'Detailed Cash Flow Chart'!AG89),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN89=\"\",0,'Detailed Cash Flow Chart'!AN89),0)","v":{"$error":"#N/A"}},null,{"$f":"AC89\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S89=\"\",0,'Detailed Cash Flow Chart'!S89),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U89=\"\",0,'Detailed Cash Flow Chart'!U89),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W89=\"\",0,'Detailed Cash Flow Chart'!W89),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y89=\"\",0,'Detailed Cash Flow Chart'!Y89),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA89=\"\",0,'Detailed Cash Flow Chart'!AA89),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG89=\"\",0,'Detailed Cash Flow Chart'!AG89),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN89=\"\",0,'Detailed Cash Flow Chart'!AN89),0)","v":{"$error":"#N/A"}},null,{"$f":"AE89\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S89=\"\",0,'Detailed Cash Flow Chart'!S89),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U89=\"\",0,'Detailed Cash Flow Chart'!U89),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W89=\"\",0,'Detailed Cash Flow Chart'!W89),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y89=\"\",0,'Detailed Cash Flow Chart'!Y89),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA89=\"\",0,'Detailed Cash Flow Chart'!AA89),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG89=\"\",0,'Detailed Cash Flow Chart'!AG89),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN89=\"\",0,'Detailed Cash Flow Chart'!AN89),0)","v":{"$error":"#N/A"}},null,{"$f":"AG89\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S89=\"\",0,'Detailed Cash Flow Chart'!S89),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U89=\"\",0,'Detailed Cash Flow Chart'!U89),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W89=\"\",0,'Detailed Cash Flow Chart'!W89),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y89=\"\",0,'Detailed Cash Flow Chart'!Y89),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA89=\"\",0,'Detailed Cash Flow Chart'!AA89),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG89=\"\",0,'Detailed Cash Flow Chart'!AG89),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN89=\"\",0,'Detailed Cash Flow Chart'!AN89),0)","v":{"$error":"#N/A"}},null,{"$f":"AI89\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S89=\"\",0,'Detailed Cash Flow Chart'!S89),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U89=\"\",0,'Detailed Cash Flow Chart'!U89),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W89=\"\",0,'Detailed Cash Flow Chart'!W89),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y89=\"\",0,'Detailed Cash Flow Chart'!Y89),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA89=\"\",0,'Detailed Cash Flow Chart'!AA89),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG89=\"\",0,'Detailed Cash Flow Chart'!AG89),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN89=\"\",0,'Detailed Cash Flow Chart'!AN89),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C90),NA(),'Detailed Cash Flow Chart'!AJ90)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B90","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D90","v":0},{"$f":"IF(ISERROR(C90),NA(),'Detailed Cash Flow Chart'!C90)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C90),NA(),'Detailed Cash Flow Chart'!AQ90)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E90=0,NA(),M90-'Detailed Cash Flow Chart'!E90)","v":{"$error":"#N/A"}},null,{"$f":"Y90\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S90=\"\",0,'Detailed Cash Flow Chart'!S90),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U90=\"\",0,'Detailed Cash Flow Chart'!U90),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W90=\"\",0,'Detailed Cash Flow Chart'!W90),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y90=\"\",0,'Detailed Cash Flow Chart'!Y90),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA90=\"\",0,'Detailed Cash Flow Chart'!AA90),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG90=\"\",0,'Detailed Cash Flow Chart'!AG90),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN90=\"\",0,'Detailed Cash Flow Chart'!AN90),0)","v":{"$error":"#N/A"}},null,{"$f":"AA90\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S90=\"\",0,'Detailed Cash Flow Chart'!S90),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U90=\"\",0,'Detailed Cash Flow Chart'!U90),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W90=\"\",0,'Detailed Cash Flow Chart'!W90),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y90=\"\",0,'Detailed Cash Flow Chart'!Y90),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA90=\"\",0,'Detailed Cash Flow Chart'!AA90),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG90=\"\",0,'Detailed Cash Flow Chart'!AG90),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN90=\"\",0,'Detailed Cash Flow Chart'!AN90),0)","v":{"$error":"#N/A"}},null,{"$f":"AC90\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S90=\"\",0,'Detailed Cash Flow Chart'!S90),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U90=\"\",0,'Detailed Cash Flow Chart'!U90),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W90=\"\",0,'Detailed Cash Flow Chart'!W90),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y90=\"\",0,'Detailed Cash Flow Chart'!Y90),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA90=\"\",0,'Detailed Cash Flow Chart'!AA90),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG90=\"\",0,'Detailed Cash Flow Chart'!AG90),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN90=\"\",0,'Detailed Cash Flow Chart'!AN90),0)","v":{"$error":"#N/A"}},null,{"$f":"AE90\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S90=\"\",0,'Detailed Cash Flow Chart'!S90),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U90=\"\",0,'Detailed Cash Flow Chart'!U90),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W90=\"\",0,'Detailed Cash Flow Chart'!W90),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y90=\"\",0,'Detailed Cash Flow Chart'!Y90),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA90=\"\",0,'Detailed Cash Flow Chart'!AA90),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG90=\"\",0,'Detailed Cash Flow Chart'!AG90),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN90=\"\",0,'Detailed Cash Flow Chart'!AN90),0)","v":{"$error":"#N/A"}},null,{"$f":"AG90\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S90=\"\",0,'Detailed Cash Flow Chart'!S90),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U90=\"\",0,'Detailed Cash Flow Chart'!U90),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W90=\"\",0,'Detailed Cash Flow Chart'!W90),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y90=\"\",0,'Detailed Cash Flow Chart'!Y90),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA90=\"\",0,'Detailed Cash Flow Chart'!AA90),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG90=\"\",0,'Detailed Cash Flow Chart'!AG90),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN90=\"\",0,'Detailed Cash Flow Chart'!AN90),0)","v":{"$error":"#N/A"}},null,{"$f":"AI90\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S90=\"\",0,'Detailed Cash Flow Chart'!S90),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U90=\"\",0,'Detailed Cash Flow Chart'!U90),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W90=\"\",0,'Detailed Cash Flow Chart'!W90),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y90=\"\",0,'Detailed Cash Flow Chart'!Y90),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA90=\"\",0,'Detailed Cash Flow Chart'!AA90),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG90=\"\",0,'Detailed Cash Flow Chart'!AG90),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN90=\"\",0,'Detailed Cash Flow Chart'!AN90),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C91),NA(),'Detailed Cash Flow Chart'!AJ91)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B91","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D91","v":0},{"$f":"IF(ISERROR(C91),NA(),'Detailed Cash Flow Chart'!C91)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C91),NA(),'Detailed Cash Flow Chart'!AQ91)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E91=0,NA(),M91-'Detailed Cash Flow Chart'!E91)","v":{"$error":"#N/A"}},null,{"$f":"Y91\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S91=\"\",0,'Detailed Cash Flow Chart'!S91),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U91=\"\",0,'Detailed Cash Flow Chart'!U91),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W91=\"\",0,'Detailed Cash Flow Chart'!W91),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y91=\"\",0,'Detailed Cash Flow Chart'!Y91),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA91=\"\",0,'Detailed Cash Flow Chart'!AA91),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG91=\"\",0,'Detailed Cash Flow Chart'!AG91),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN91=\"\",0,'Detailed Cash Flow Chart'!AN91),0)","v":{"$error":"#N/A"}},null,{"$f":"AA91\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S91=\"\",0,'Detailed Cash Flow Chart'!S91),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U91=\"\",0,'Detailed Cash Flow Chart'!U91),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W91=\"\",0,'Detailed Cash Flow Chart'!W91),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y91=\"\",0,'Detailed Cash Flow Chart'!Y91),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA91=\"\",0,'Detailed Cash Flow Chart'!AA91),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG91=\"\",0,'Detailed Cash Flow Chart'!AG91),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN91=\"\",0,'Detailed Cash Flow Chart'!AN91),0)","v":{"$error":"#N/A"}},null,{"$f":"AC91\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S91=\"\",0,'Detailed Cash Flow Chart'!S91),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U91=\"\",0,'Detailed Cash Flow Chart'!U91),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W91=\"\",0,'Detailed Cash Flow Chart'!W91),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y91=\"\",0,'Detailed Cash Flow Chart'!Y91),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA91=\"\",0,'Detailed Cash Flow Chart'!AA91),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG91=\"\",0,'Detailed Cash Flow Chart'!AG91),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN91=\"\",0,'Detailed Cash Flow Chart'!AN91),0)","v":{"$error":"#N/A"}},null,{"$f":"AE91\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S91=\"\",0,'Detailed Cash Flow Chart'!S91),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U91=\"\",0,'Detailed Cash Flow Chart'!U91),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W91=\"\",0,'Detailed Cash Flow Chart'!W91),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y91=\"\",0,'Detailed Cash Flow Chart'!Y91),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA91=\"\",0,'Detailed Cash Flow Chart'!AA91),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG91=\"\",0,'Detailed Cash Flow Chart'!AG91),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN91=\"\",0,'Detailed Cash Flow Chart'!AN91),0)","v":{"$error":"#N/A"}},null,{"$f":"AG91\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S91=\"\",0,'Detailed Cash Flow Chart'!S91),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U91=\"\",0,'Detailed Cash Flow Chart'!U91),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W91=\"\",0,'Detailed Cash Flow Chart'!W91),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y91=\"\",0,'Detailed Cash Flow Chart'!Y91),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA91=\"\",0,'Detailed Cash Flow Chart'!AA91),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG91=\"\",0,'Detailed Cash Flow Chart'!AG91),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN91=\"\",0,'Detailed Cash Flow Chart'!AN91),0)","v":{"$error":"#N/A"}},null,{"$f":"AI91\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S91=\"\",0,'Detailed Cash Flow Chart'!S91),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U91=\"\",0,'Detailed Cash Flow Chart'!U91),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W91=\"\",0,'Detailed Cash Flow Chart'!W91),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y91=\"\",0,'Detailed Cash Flow Chart'!Y91),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA91=\"\",0,'Detailed Cash Flow Chart'!AA91),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG91=\"\",0,'Detailed Cash Flow Chart'!AG91),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN91=\"\",0,'Detailed Cash Flow Chart'!AN91),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C92),NA(),'Detailed Cash Flow Chart'!AJ92)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B92","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D92","v":0},{"$f":"IF(ISERROR(C92),NA(),'Detailed Cash Flow Chart'!C92)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C92),NA(),'Detailed Cash Flow Chart'!AQ92)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E92=0,NA(),M92-'Detailed Cash Flow Chart'!E92)","v":{"$error":"#N/A"}},null,{"$f":"Y92\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S92=\"\",0,'Detailed Cash Flow Chart'!S92),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U92=\"\",0,'Detailed Cash Flow Chart'!U92),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W92=\"\",0,'Detailed Cash Flow Chart'!W92),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y92=\"\",0,'Detailed Cash Flow Chart'!Y92),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA92=\"\",0,'Detailed Cash Flow Chart'!AA92),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG92=\"\",0,'Detailed Cash Flow Chart'!AG92),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN92=\"\",0,'Detailed Cash Flow Chart'!AN92),0)","v":{"$error":"#N/A"}},null,{"$f":"AA92\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S92=\"\",0,'Detailed Cash Flow Chart'!S92),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U92=\"\",0,'Detailed Cash Flow Chart'!U92),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W92=\"\",0,'Detailed Cash Flow Chart'!W92),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y92=\"\",0,'Detailed Cash Flow Chart'!Y92),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA92=\"\",0,'Detailed Cash Flow Chart'!AA92),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG92=\"\",0,'Detailed Cash Flow Chart'!AG92),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN92=\"\",0,'Detailed Cash Flow Chart'!AN92),0)","v":{"$error":"#N/A"}},null,{"$f":"AC92\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S92=\"\",0,'Detailed Cash Flow Chart'!S92),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U92=\"\",0,'Detailed Cash Flow Chart'!U92),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W92=\"\",0,'Detailed Cash Flow Chart'!W92),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y92=\"\",0,'Detailed Cash Flow Chart'!Y92),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA92=\"\",0,'Detailed Cash Flow Chart'!AA92),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG92=\"\",0,'Detailed Cash Flow Chart'!AG92),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN92=\"\",0,'Detailed Cash Flow Chart'!AN92),0)","v":{"$error":"#N/A"}},null,{"$f":"AE92\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S92=\"\",0,'Detailed Cash Flow Chart'!S92),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U92=\"\",0,'Detailed Cash Flow Chart'!U92),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W92=\"\",0,'Detailed Cash Flow Chart'!W92),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y92=\"\",0,'Detailed Cash Flow Chart'!Y92),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA92=\"\",0,'Detailed Cash Flow Chart'!AA92),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG92=\"\",0,'Detailed Cash Flow Chart'!AG92),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN92=\"\",0,'Detailed Cash Flow Chart'!AN92),0)","v":{"$error":"#N/A"}},null,{"$f":"AG92\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S92=\"\",0,'Detailed Cash Flow Chart'!S92),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U92=\"\",0,'Detailed Cash Flow Chart'!U92),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W92=\"\",0,'Detailed Cash Flow Chart'!W92),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y92=\"\",0,'Detailed Cash Flow Chart'!Y92),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA92=\"\",0,'Detailed Cash Flow Chart'!AA92),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG92=\"\",0,'Detailed Cash Flow Chart'!AG92),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN92=\"\",0,'Detailed Cash Flow Chart'!AN92),0)","v":{"$error":"#N/A"}},null,{"$f":"AI92\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S92=\"\",0,'Detailed Cash Flow Chart'!S92),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U92=\"\",0,'Detailed Cash Flow Chart'!U92),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W92=\"\",0,'Detailed Cash Flow Chart'!W92),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y92=\"\",0,'Detailed Cash Flow Chart'!Y92),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA92=\"\",0,'Detailed Cash Flow Chart'!AA92),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG92=\"\",0,'Detailed Cash Flow Chart'!AG92),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN92=\"\",0,'Detailed Cash Flow Chart'!AN92),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C93),NA(),'Detailed Cash Flow Chart'!AJ93)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B93","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D93","v":0},{"$f":"IF(ISERROR(C93),NA(),'Detailed Cash Flow Chart'!C93)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C93),NA(),'Detailed Cash Flow Chart'!AQ93)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E93=0,NA(),M93-'Detailed Cash Flow Chart'!E93)","v":{"$error":"#N/A"}},null,{"$f":"Y93\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S93=\"\",0,'Detailed Cash Flow Chart'!S93),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U93=\"\",0,'Detailed Cash Flow Chart'!U93),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W93=\"\",0,'Detailed Cash Flow Chart'!W93),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y93=\"\",0,'Detailed Cash Flow Chart'!Y93),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA93=\"\",0,'Detailed Cash Flow Chart'!AA93),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG93=\"\",0,'Detailed Cash Flow Chart'!AG93),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN93=\"\",0,'Detailed Cash Flow Chart'!AN93),0)","v":{"$error":"#N/A"}},null,{"$f":"AA93\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S93=\"\",0,'Detailed Cash Flow Chart'!S93),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U93=\"\",0,'Detailed Cash Flow Chart'!U93),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W93=\"\",0,'Detailed Cash Flow Chart'!W93),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y93=\"\",0,'Detailed Cash Flow Chart'!Y93),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA93=\"\",0,'Detailed Cash Flow Chart'!AA93),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG93=\"\",0,'Detailed Cash Flow Chart'!AG93),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN93=\"\",0,'Detailed Cash Flow Chart'!AN93),0)","v":{"$error":"#N/A"}},null,{"$f":"AC93\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S93=\"\",0,'Detailed Cash Flow Chart'!S93),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U93=\"\",0,'Detailed Cash Flow Chart'!U93),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W93=\"\",0,'Detailed Cash Flow Chart'!W93),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y93=\"\",0,'Detailed Cash Flow Chart'!Y93),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA93=\"\",0,'Detailed Cash Flow Chart'!AA93),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG93=\"\",0,'Detailed Cash Flow Chart'!AG93),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN93=\"\",0,'Detailed Cash Flow Chart'!AN93),0)","v":{"$error":"#N/A"}},null,{"$f":"AE93\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S93=\"\",0,'Detailed Cash Flow Chart'!S93),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U93=\"\",0,'Detailed Cash Flow Chart'!U93),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W93=\"\",0,'Detailed Cash Flow Chart'!W93),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y93=\"\",0,'Detailed Cash Flow Chart'!Y93),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA93=\"\",0,'Detailed Cash Flow Chart'!AA93),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG93=\"\",0,'Detailed Cash Flow Chart'!AG93),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN93=\"\",0,'Detailed Cash Flow Chart'!AN93),0)","v":{"$error":"#N/A"}},null,{"$f":"AG93\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S93=\"\",0,'Detailed Cash Flow Chart'!S93),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U93=\"\",0,'Detailed Cash Flow Chart'!U93),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W93=\"\",0,'Detailed Cash Flow Chart'!W93),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y93=\"\",0,'Detailed Cash Flow Chart'!Y93),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA93=\"\",0,'Detailed Cash Flow Chart'!AA93),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG93=\"\",0,'Detailed Cash Flow Chart'!AG93),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN93=\"\",0,'Detailed Cash Flow Chart'!AN93),0)","v":{"$error":"#N/A"}},null,{"$f":"AI93\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S93=\"\",0,'Detailed Cash Flow Chart'!S93),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U93=\"\",0,'Detailed Cash Flow Chart'!U93),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W93=\"\",0,'Detailed Cash Flow Chart'!W93),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y93=\"\",0,'Detailed Cash Flow Chart'!Y93),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA93=\"\",0,'Detailed Cash Flow Chart'!AA93),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG93=\"\",0,'Detailed Cash Flow Chart'!AG93),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN93=\"\",0,'Detailed Cash Flow Chart'!AN93),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C94),NA(),'Detailed Cash Flow Chart'!AJ94)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B94","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D94","v":0},{"$f":"IF(ISERROR(C94),NA(),'Detailed Cash Flow Chart'!C94)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C94),NA(),'Detailed Cash Flow Chart'!AQ94)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E94=0,NA(),M94-'Detailed Cash Flow Chart'!E94)","v":{"$error":"#N/A"}},null,{"$f":"Y94\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S94=\"\",0,'Detailed Cash Flow Chart'!S94),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U94=\"\",0,'Detailed Cash Flow Chart'!U94),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W94=\"\",0,'Detailed Cash Flow Chart'!W94),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y94=\"\",0,'Detailed Cash Flow Chart'!Y94),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA94=\"\",0,'Detailed Cash Flow Chart'!AA94),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG94=\"\",0,'Detailed Cash Flow Chart'!AG94),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN94=\"\",0,'Detailed Cash Flow Chart'!AN94),0)","v":{"$error":"#N/A"}},null,{"$f":"AA94\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S94=\"\",0,'Detailed Cash Flow Chart'!S94),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U94=\"\",0,'Detailed Cash Flow Chart'!U94),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W94=\"\",0,'Detailed Cash Flow Chart'!W94),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y94=\"\",0,'Detailed Cash Flow Chart'!Y94),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA94=\"\",0,'Detailed Cash Flow Chart'!AA94),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG94=\"\",0,'Detailed Cash Flow Chart'!AG94),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN94=\"\",0,'Detailed Cash Flow Chart'!AN94),0)","v":{"$error":"#N/A"}},null,{"$f":"AC94\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S94=\"\",0,'Detailed Cash Flow Chart'!S94),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U94=\"\",0,'Detailed Cash Flow Chart'!U94),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W94=\"\",0,'Detailed Cash Flow Chart'!W94),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y94=\"\",0,'Detailed Cash Flow Chart'!Y94),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA94=\"\",0,'Detailed Cash Flow Chart'!AA94),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG94=\"\",0,'Detailed Cash Flow Chart'!AG94),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN94=\"\",0,'Detailed Cash Flow Chart'!AN94),0)","v":{"$error":"#N/A"}},null,{"$f":"AE94\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S94=\"\",0,'Detailed Cash Flow Chart'!S94),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U94=\"\",0,'Detailed Cash Flow Chart'!U94),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W94=\"\",0,'Detailed Cash Flow Chart'!W94),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y94=\"\",0,'Detailed Cash Flow Chart'!Y94),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA94=\"\",0,'Detailed Cash Flow Chart'!AA94),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG94=\"\",0,'Detailed Cash Flow Chart'!AG94),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN94=\"\",0,'Detailed Cash Flow Chart'!AN94),0)","v":{"$error":"#N/A"}},null,{"$f":"AG94\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S94=\"\",0,'Detailed Cash Flow Chart'!S94),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U94=\"\",0,'Detailed Cash Flow Chart'!U94),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W94=\"\",0,'Detailed Cash Flow Chart'!W94),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y94=\"\",0,'Detailed Cash Flow Chart'!Y94),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA94=\"\",0,'Detailed Cash Flow Chart'!AA94),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG94=\"\",0,'Detailed Cash Flow Chart'!AG94),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN94=\"\",0,'Detailed Cash Flow Chart'!AN94),0)","v":{"$error":"#N/A"}},null,{"$f":"AI94\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S94=\"\",0,'Detailed Cash Flow Chart'!S94),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U94=\"\",0,'Detailed Cash Flow Chart'!U94),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W94=\"\",0,'Detailed Cash Flow Chart'!W94),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y94=\"\",0,'Detailed Cash Flow Chart'!Y94),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA94=\"\",0,'Detailed Cash Flow Chart'!AA94),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG94=\"\",0,'Detailed Cash Flow Chart'!AG94),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN94=\"\",0,'Detailed Cash Flow Chart'!AN94),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C95),NA(),'Detailed Cash Flow Chart'!AJ95)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B95","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D95","v":0},{"$f":"IF(ISERROR(C95),NA(),'Detailed Cash Flow Chart'!C95)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C95),NA(),'Detailed Cash Flow Chart'!AQ95)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E95=0,NA(),M95-'Detailed Cash Flow Chart'!E95)","v":{"$error":"#N/A"}},null,{"$f":"Y95\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S95=\"\",0,'Detailed Cash Flow Chart'!S95),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U95=\"\",0,'Detailed Cash Flow Chart'!U95),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W95=\"\",0,'Detailed Cash Flow Chart'!W95),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y95=\"\",0,'Detailed Cash Flow Chart'!Y95),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA95=\"\",0,'Detailed Cash Flow Chart'!AA95),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG95=\"\",0,'Detailed Cash Flow Chart'!AG95),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN95=\"\",0,'Detailed Cash Flow Chart'!AN95),0)","v":{"$error":"#N/A"}},null,{"$f":"AA95\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S95=\"\",0,'Detailed Cash Flow Chart'!S95),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U95=\"\",0,'Detailed Cash Flow Chart'!U95),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W95=\"\",0,'Detailed Cash Flow Chart'!W95),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y95=\"\",0,'Detailed Cash Flow Chart'!Y95),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA95=\"\",0,'Detailed Cash Flow Chart'!AA95),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG95=\"\",0,'Detailed Cash Flow Chart'!AG95),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN95=\"\",0,'Detailed Cash Flow Chart'!AN95),0)","v":{"$error":"#N/A"}},null,{"$f":"AC95\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S95=\"\",0,'Detailed Cash Flow Chart'!S95),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U95=\"\",0,'Detailed Cash Flow Chart'!U95),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W95=\"\",0,'Detailed Cash Flow Chart'!W95),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y95=\"\",0,'Detailed Cash Flow Chart'!Y95),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA95=\"\",0,'Detailed Cash Flow Chart'!AA95),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG95=\"\",0,'Detailed Cash Flow Chart'!AG95),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN95=\"\",0,'Detailed Cash Flow Chart'!AN95),0)","v":{"$error":"#N/A"}},null,{"$f":"AE95\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S95=\"\",0,'Detailed Cash Flow Chart'!S95),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U95=\"\",0,'Detailed Cash Flow Chart'!U95),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W95=\"\",0,'Detailed Cash Flow Chart'!W95),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y95=\"\",0,'Detailed Cash Flow Chart'!Y95),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA95=\"\",0,'Detailed Cash Flow Chart'!AA95),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG95=\"\",0,'Detailed Cash Flow Chart'!AG95),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN95=\"\",0,'Detailed Cash Flow Chart'!AN95),0)","v":{"$error":"#N/A"}},null,{"$f":"AG95\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S95=\"\",0,'Detailed Cash Flow Chart'!S95),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U95=\"\",0,'Detailed Cash Flow Chart'!U95),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W95=\"\",0,'Detailed Cash Flow Chart'!W95),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y95=\"\",0,'Detailed Cash Flow Chart'!Y95),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA95=\"\",0,'Detailed Cash Flow Chart'!AA95),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG95=\"\",0,'Detailed Cash Flow Chart'!AG95),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN95=\"\",0,'Detailed Cash Flow Chart'!AN95),0)","v":{"$error":"#N/A"}},null,{"$f":"AI95\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S95=\"\",0,'Detailed Cash Flow Chart'!S95),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U95=\"\",0,'Detailed Cash Flow Chart'!U95),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W95=\"\",0,'Detailed Cash Flow Chart'!W95),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y95=\"\",0,'Detailed Cash Flow Chart'!Y95),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA95=\"\",0,'Detailed Cash Flow Chart'!AA95),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG95=\"\",0,'Detailed Cash Flow Chart'!AG95),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN95=\"\",0,'Detailed Cash Flow Chart'!AN95),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C96),NA(),'Detailed Cash Flow Chart'!AJ96)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B96","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D96","v":0},{"$f":"IF(ISERROR(C96),NA(),'Detailed Cash Flow Chart'!C96)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C96),NA(),'Detailed Cash Flow Chart'!AQ96)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E96=0,NA(),M96-'Detailed Cash Flow Chart'!E96)","v":{"$error":"#N/A"}},null,{"$f":"Y96\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S96=\"\",0,'Detailed Cash Flow Chart'!S96),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U96=\"\",0,'Detailed Cash Flow Chart'!U96),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W96=\"\",0,'Detailed Cash Flow Chart'!W96),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y96=\"\",0,'Detailed Cash Flow Chart'!Y96),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA96=\"\",0,'Detailed Cash Flow Chart'!AA96),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG96=\"\",0,'Detailed Cash Flow Chart'!AG96),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN96=\"\",0,'Detailed Cash Flow Chart'!AN96),0)","v":{"$error":"#N/A"}},null,{"$f":"AA96\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S96=\"\",0,'Detailed Cash Flow Chart'!S96),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U96=\"\",0,'Detailed Cash Flow Chart'!U96),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W96=\"\",0,'Detailed Cash Flow Chart'!W96),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y96=\"\",0,'Detailed Cash Flow Chart'!Y96),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA96=\"\",0,'Detailed Cash Flow Chart'!AA96),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG96=\"\",0,'Detailed Cash Flow Chart'!AG96),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN96=\"\",0,'Detailed Cash Flow Chart'!AN96),0)","v":{"$error":"#N/A"}},null,{"$f":"AC96\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S96=\"\",0,'Detailed Cash Flow Chart'!S96),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U96=\"\",0,'Detailed Cash Flow Chart'!U96),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W96=\"\",0,'Detailed Cash Flow Chart'!W96),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y96=\"\",0,'Detailed Cash Flow Chart'!Y96),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA96=\"\",0,'Detailed Cash Flow Chart'!AA96),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG96=\"\",0,'Detailed Cash Flow Chart'!AG96),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN96=\"\",0,'Detailed Cash Flow Chart'!AN96),0)","v":{"$error":"#N/A"}},null,{"$f":"AE96\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S96=\"\",0,'Detailed Cash Flow Chart'!S96),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U96=\"\",0,'Detailed Cash Flow Chart'!U96),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W96=\"\",0,'Detailed Cash Flow Chart'!W96),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y96=\"\",0,'Detailed Cash Flow Chart'!Y96),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA96=\"\",0,'Detailed Cash Flow Chart'!AA96),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG96=\"\",0,'Detailed Cash Flow Chart'!AG96),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN96=\"\",0,'Detailed Cash Flow Chart'!AN96),0)","v":{"$error":"#N/A"}},null,{"$f":"AG96\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S96=\"\",0,'Detailed Cash Flow Chart'!S96),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U96=\"\",0,'Detailed Cash Flow Chart'!U96),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W96=\"\",0,'Detailed Cash Flow Chart'!W96),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y96=\"\",0,'Detailed Cash Flow Chart'!Y96),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA96=\"\",0,'Detailed Cash Flow Chart'!AA96),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG96=\"\",0,'Detailed Cash Flow Chart'!AG96),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN96=\"\",0,'Detailed Cash Flow Chart'!AN96),0)","v":{"$error":"#N/A"}},null,{"$f":"AI96\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S96=\"\",0,'Detailed Cash Flow Chart'!S96),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U96=\"\",0,'Detailed Cash Flow Chart'!U96),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W96=\"\",0,'Detailed Cash Flow Chart'!W96),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y96=\"\",0,'Detailed Cash Flow Chart'!Y96),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA96=\"\",0,'Detailed Cash Flow Chart'!AA96),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG96=\"\",0,'Detailed Cash Flow Chart'!AG96),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN96=\"\",0,'Detailed Cash Flow Chart'!AN96),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C97),NA(),'Detailed Cash Flow Chart'!AJ97)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B97","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D97","v":0},{"$f":"IF(ISERROR(C97),NA(),'Detailed Cash Flow Chart'!C97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C97),NA(),'Detailed Cash Flow Chart'!AQ97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E97=0,NA(),M97-'Detailed Cash Flow Chart'!E97)","v":{"$error":"#N/A"}},null,{"$f":"Y97\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S97=\"\",0,'Detailed Cash Flow Chart'!S97),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U97=\"\",0,'Detailed Cash Flow Chart'!U97),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W97=\"\",0,'Detailed Cash Flow Chart'!W97),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y97=\"\",0,'Detailed Cash Flow Chart'!Y97),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA97=\"\",0,'Detailed Cash Flow Chart'!AA97),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG97=\"\",0,'Detailed Cash Flow Chart'!AG97),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN97=\"\",0,'Detailed Cash Flow Chart'!AN97),0)","v":{"$error":"#N/A"}},null,{"$f":"AA97\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S97=\"\",0,'Detailed Cash Flow Chart'!S97),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U97=\"\",0,'Detailed Cash Flow Chart'!U97),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W97=\"\",0,'Detailed Cash Flow Chart'!W97),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y97=\"\",0,'Detailed Cash Flow Chart'!Y97),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA97=\"\",0,'Detailed Cash Flow Chart'!AA97),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG97=\"\",0,'Detailed Cash Flow Chart'!AG97),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN97=\"\",0,'Detailed Cash Flow Chart'!AN97),0)","v":{"$error":"#N/A"}},null,{"$f":"AC97\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S97=\"\",0,'Detailed Cash Flow Chart'!S97),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U97=\"\",0,'Detailed Cash Flow Chart'!U97),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W97=\"\",0,'Detailed Cash Flow Chart'!W97),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y97=\"\",0,'Detailed Cash Flow Chart'!Y97),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA97=\"\",0,'Detailed Cash Flow Chart'!AA97),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG97=\"\",0,'Detailed Cash Flow Chart'!AG97),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN97=\"\",0,'Detailed Cash Flow Chart'!AN97),0)","v":{"$error":"#N/A"}},null,{"$f":"AE97\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S97=\"\",0,'Detailed Cash Flow Chart'!S97),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U97=\"\",0,'Detailed Cash Flow Chart'!U97),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W97=\"\",0,'Detailed Cash Flow Chart'!W97),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y97=\"\",0,'Detailed Cash Flow Chart'!Y97),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA97=\"\",0,'Detailed Cash Flow Chart'!AA97),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG97=\"\",0,'Detailed Cash Flow Chart'!AG97),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN97=\"\",0,'Detailed Cash Flow Chart'!AN97),0)","v":{"$error":"#N/A"}},null,{"$f":"AG97\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S97=\"\",0,'Detailed Cash Flow Chart'!S97),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U97=\"\",0,'Detailed Cash Flow Chart'!U97),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W97=\"\",0,'Detailed Cash Flow Chart'!W97),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y97=\"\",0,'Detailed Cash Flow Chart'!Y97),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA97=\"\",0,'Detailed Cash Flow Chart'!AA97),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG97=\"\",0,'Detailed Cash Flow Chart'!AG97),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN97=\"\",0,'Detailed Cash Flow Chart'!AN97),0)","v":{"$error":"#N/A"}},null,{"$f":"AI97\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S97=\"\",0,'Detailed Cash Flow Chart'!S97),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U97=\"\",0,'Detailed Cash Flow Chart'!U97),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W97=\"\",0,'Detailed Cash Flow Chart'!W97),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y97=\"\",0,'Detailed Cash Flow Chart'!Y97),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA97=\"\",0,'Detailed Cash Flow Chart'!AA97),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG97=\"\",0,'Detailed Cash Flow Chart'!AG97),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN97=\"\",0,'Detailed Cash Flow Chart'!AN97),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C98),NA(),'Detailed Cash Flow Chart'!AJ98)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B98","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D98","v":0},{"$f":"IF(ISERROR(C98),NA(),'Detailed Cash Flow Chart'!C98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C98),NA(),'Detailed Cash Flow Chart'!AQ98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E98=0,NA(),M98-'Detailed Cash Flow Chart'!E98)","v":{"$error":"#N/A"}},null,{"$f":"Y98\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S98=\"\",0,'Detailed Cash Flow Chart'!S98),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U98=\"\",0,'Detailed Cash Flow Chart'!U98),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W98=\"\",0,'Detailed Cash Flow Chart'!W98),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y98=\"\",0,'Detailed Cash Flow Chart'!Y98),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA98=\"\",0,'Detailed Cash Flow Chart'!AA98),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG98=\"\",0,'Detailed Cash Flow Chart'!AG98),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN98=\"\",0,'Detailed Cash Flow Chart'!AN98),0)","v":{"$error":"#N/A"}},null,{"$f":"AA98\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S98=\"\",0,'Detailed Cash Flow Chart'!S98),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U98=\"\",0,'Detailed Cash Flow Chart'!U98),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W98=\"\",0,'Detailed Cash Flow Chart'!W98),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y98=\"\",0,'Detailed Cash Flow Chart'!Y98),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA98=\"\",0,'Detailed Cash Flow Chart'!AA98),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG98=\"\",0,'Detailed Cash Flow Chart'!AG98),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN98=\"\",0,'Detailed Cash Flow Chart'!AN98),0)","v":{"$error":"#N/A"}},null,{"$f":"AC98\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S98=\"\",0,'Detailed Cash Flow Chart'!S98),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U98=\"\",0,'Detailed Cash Flow Chart'!U98),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W98=\"\",0,'Detailed Cash Flow Chart'!W98),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y98=\"\",0,'Detailed Cash Flow Chart'!Y98),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA98=\"\",0,'Detailed Cash Flow Chart'!AA98),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG98=\"\",0,'Detailed Cash Flow Chart'!AG98),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN98=\"\",0,'Detailed Cash Flow Chart'!AN98),0)","v":{"$error":"#N/A"}},null,{"$f":"AE98\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S98=\"\",0,'Detailed Cash Flow Chart'!S98),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U98=\"\",0,'Detailed Cash Flow Chart'!U98),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W98=\"\",0,'Detailed Cash Flow Chart'!W98),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y98=\"\",0,'Detailed Cash Flow Chart'!Y98),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA98=\"\",0,'Detailed Cash Flow Chart'!AA98),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG98=\"\",0,'Detailed Cash Flow Chart'!AG98),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN98=\"\",0,'Detailed Cash Flow Chart'!AN98),0)","v":{"$error":"#N/A"}},null,{"$f":"AG98\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S98=\"\",0,'Detailed Cash Flow Chart'!S98),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U98=\"\",0,'Detailed Cash Flow Chart'!U98),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W98=\"\",0,'Detailed Cash Flow Chart'!W98),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y98=\"\",0,'Detailed Cash Flow Chart'!Y98),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA98=\"\",0,'Detailed Cash Flow Chart'!AA98),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG98=\"\",0,'Detailed Cash Flow Chart'!AG98),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN98=\"\",0,'Detailed Cash Flow Chart'!AN98),0)","v":{"$error":"#N/A"}},null,{"$f":"AI98\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S98=\"\",0,'Detailed Cash Flow Chart'!S98),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U98=\"\",0,'Detailed Cash Flow Chart'!U98),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W98=\"\",0,'Detailed Cash Flow Chart'!W98),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y98=\"\",0,'Detailed Cash Flow Chart'!Y98),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA98=\"\",0,'Detailed Cash Flow Chart'!AA98),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG98=\"\",0,'Detailed Cash Flow Chart'!AG98),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN98=\"\",0,'Detailed Cash Flow Chart'!AN98),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C99),NA(),'Detailed Cash Flow Chart'!AJ99)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B99","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D99","v":0},{"$f":"IF(ISERROR(C99),NA(),'Detailed Cash Flow Chart'!C99)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C99),NA(),'Detailed Cash Flow Chart'!AQ99)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E99=0,NA(),M99-'Detailed Cash Flow Chart'!E99)","v":{"$error":"#N/A"}},null,{"$f":"Y99\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S99=\"\",0,'Detailed Cash Flow Chart'!S99),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U99=\"\",0,'Detailed Cash Flow Chart'!U99),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W99=\"\",0,'Detailed Cash Flow Chart'!W99),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y99=\"\",0,'Detailed Cash Flow Chart'!Y99),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA99=\"\",0,'Detailed Cash Flow Chart'!AA99),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG99=\"\",0,'Detailed Cash Flow Chart'!AG99),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN99=\"\",0,'Detailed Cash Flow Chart'!AN99),0)","v":{"$error":"#N/A"}},null,{"$f":"AA99\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S99=\"\",0,'Detailed Cash Flow Chart'!S99),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U99=\"\",0,'Detailed Cash Flow Chart'!U99),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W99=\"\",0,'Detailed Cash Flow Chart'!W99),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y99=\"\",0,'Detailed Cash Flow Chart'!Y99),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA99=\"\",0,'Detailed Cash Flow Chart'!AA99),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG99=\"\",0,'Detailed Cash Flow Chart'!AG99),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN99=\"\",0,'Detailed Cash Flow Chart'!AN99),0)","v":{"$error":"#N/A"}},null,{"$f":"AC99\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S99=\"\",0,'Detailed Cash Flow Chart'!S99),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U99=\"\",0,'Detailed Cash Flow Chart'!U99),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W99=\"\",0,'Detailed Cash Flow Chart'!W99),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y99=\"\",0,'Detailed Cash Flow Chart'!Y99),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA99=\"\",0,'Detailed Cash Flow Chart'!AA99),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG99=\"\",0,'Detailed Cash Flow Chart'!AG99),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN99=\"\",0,'Detailed Cash Flow Chart'!AN99),0)","v":{"$error":"#N/A"}},null,{"$f":"AE99\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S99=\"\",0,'Detailed Cash Flow Chart'!S99),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U99=\"\",0,'Detailed Cash Flow Chart'!U99),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W99=\"\",0,'Detailed Cash Flow Chart'!W99),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y99=\"\",0,'Detailed Cash Flow Chart'!Y99),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA99=\"\",0,'Detailed Cash Flow Chart'!AA99),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG99=\"\",0,'Detailed Cash Flow Chart'!AG99),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN99=\"\",0,'Detailed Cash Flow Chart'!AN99),0)","v":{"$error":"#N/A"}},null,{"$f":"AG99\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S99=\"\",0,'Detailed Cash Flow Chart'!S99),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U99=\"\",0,'Detailed Cash Flow Chart'!U99),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W99=\"\",0,'Detailed Cash Flow Chart'!W99),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y99=\"\",0,'Detailed Cash Flow Chart'!Y99),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA99=\"\",0,'Detailed Cash Flow Chart'!AA99),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG99=\"\",0,'Detailed Cash Flow Chart'!AG99),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN99=\"\",0,'Detailed Cash Flow Chart'!AN99),0)","v":{"$error":"#N/A"}},null,{"$f":"AI99\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S99=\"\",0,'Detailed Cash Flow Chart'!S99),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U99=\"\",0,'Detailed Cash Flow Chart'!U99),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W99=\"\",0,'Detailed Cash Flow Chart'!W99),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y99=\"\",0,'Detailed Cash Flow Chart'!Y99),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA99=\"\",0,'Detailed Cash Flow Chart'!AA99),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG99=\"\",0,'Detailed Cash Flow Chart'!AG99),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN99=\"\",0,'Detailed Cash Flow Chart'!AN99),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C100),NA(),'Detailed Cash Flow Chart'!AJ100)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B100","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D100","v":0},{"$f":"IF(ISERROR(C100),NA(),'Detailed Cash Flow Chart'!C100)","v":{"$error":"#N/A"}},{"$f":"IF(A100>=emistart,IF(A100<=emiend,emi,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(C100),NA(),'Detailed Cash Flow Chart'!AQ100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E100=0,NA(),M100-'Detailed Cash Flow Chart'!E100)","v":{"$error":"#N/A"}},null,{"$f":"Y100\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S100=\"\",0,'Detailed Cash Flow Chart'!S100),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U100=\"\",0,'Detailed Cash Flow Chart'!U100),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W100=\"\",0,'Detailed Cash Flow Chart'!W100),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y100=\"\",0,'Detailed Cash Flow Chart'!Y100),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA100=\"\",0,'Detailed Cash Flow Chart'!AA100),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG100=\"\",0,'Detailed Cash Flow Chart'!AG100),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN100=\"\",0,'Detailed Cash Flow Chart'!AN100),0)","v":{"$error":"#N/A"}},null,{"$f":"AA100\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S100=\"\",0,'Detailed Cash Flow Chart'!S100),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U100=\"\",0,'Detailed Cash Flow Chart'!U100),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W100=\"\",0,'Detailed Cash Flow Chart'!W100),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y100=\"\",0,'Detailed Cash Flow Chart'!Y100),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA100=\"\",0,'Detailed Cash Flow Chart'!AA100),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG100=\"\",0,'Detailed Cash Flow Chart'!AG100),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN100=\"\",0,'Detailed Cash Flow Chart'!AN100),0)","v":{"$error":"#N/A"}},null,{"$f":"AC100\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S100=\"\",0,'Detailed Cash Flow Chart'!S100),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U100=\"\",0,'Detailed Cash Flow Chart'!U100),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W100=\"\",0,'Detailed Cash Flow Chart'!W100),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y100=\"\",0,'Detailed Cash Flow Chart'!Y100),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA100=\"\",0,'Detailed Cash Flow Chart'!AA100),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG100=\"\",0,'Detailed Cash Flow Chart'!AG100),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN100=\"\",0,'Detailed Cash Flow Chart'!AN100),0)","v":{"$error":"#N/A"}},null,{"$f":"AE100\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S100=\"\",0,'Detailed Cash Flow Chart'!S100),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U100=\"\",0,'Detailed Cash Flow Chart'!U100),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W100=\"\",0,'Detailed Cash Flow Chart'!W100),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y100=\"\",0,'Detailed Cash Flow Chart'!Y100),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA100=\"\",0,'Detailed Cash Flow Chart'!AA100),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG100=\"\",0,'Detailed Cash Flow Chart'!AG100),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN100=\"\",0,'Detailed Cash Flow Chart'!AN100),0)","v":{"$error":"#N/A"}},null,{"$f":"AG100\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S100=\"\",0,'Detailed Cash Flow Chart'!S100),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U100=\"\",0,'Detailed Cash Flow Chart'!U100),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W100=\"\",0,'Detailed Cash Flow Chart'!W100),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y100=\"\",0,'Detailed Cash Flow Chart'!Y100),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA100=\"\",0,'Detailed Cash Flow Chart'!AA100),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG100=\"\",0,'Detailed Cash Flow Chart'!AG100),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN100=\"\",0,'Detailed Cash Flow Chart'!AN100),0)","v":{"$error":"#N/A"}},null,{"$f":"AI100\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S100=\"\",0,'Detailed Cash Flow Chart'!S100),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U100=\"\",0,'Detailed Cash Flow Chart'!U100),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W100=\"\",0,'Detailed Cash Flow Chart'!W100),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y100=\"\",0,'Detailed Cash Flow Chart'!Y100),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA100=\"\",0,'Detailed Cash Flow Chart'!AA100),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG100=\"\",0,'Detailed Cash Flow Chart'!AG100),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN100=\"\",0,'Detailed Cash Flow Chart'!AN100),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C101),NA(),'Detailed Cash Flow Chart'!AJ101)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B101","v":""},{"$f":"IF(A100<(y+wy+1),C100+C100*inc,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D101","v":0},{"$f":"IF(ISERROR(C101),NA(),'Detailed Cash Flow Chart'!C101)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C101),NA(),'Detailed Cash Flow Chart'!AQ101)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E101=0,NA(),M101-'Detailed Cash Flow Chart'!E101)","v":{"$error":"#N/A"}},null,{"$f":"Y101\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S101=\"\",0,'Detailed Cash Flow Chart'!S101),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U101=\"\",0,'Detailed Cash Flow Chart'!U101),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W101=\"\",0,'Detailed Cash Flow Chart'!W101),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y101=\"\",0,'Detailed Cash Flow Chart'!Y101),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA101=\"\",0,'Detailed Cash Flow Chart'!AA101),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG101=\"\",0,'Detailed Cash Flow Chart'!AG101),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN101=\"\",0,'Detailed Cash Flow Chart'!AN101),0)","v":{"$error":"#N/A"}},null,{"$f":"AA101\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S101=\"\",0,'Detailed Cash Flow Chart'!S101),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U101=\"\",0,'Detailed Cash Flow Chart'!U101),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W101=\"\",0,'Detailed Cash Flow Chart'!W101),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y101=\"\",0,'Detailed Cash Flow Chart'!Y101),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA101=\"\",0,'Detailed Cash Flow Chart'!AA101),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG101=\"\",0,'Detailed Cash Flow Chart'!AG101),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN101=\"\",0,'Detailed Cash Flow Chart'!AN101),0)","v":{"$error":"#N/A"}},null,{"$f":"AC101\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S101=\"\",0,'Detailed Cash Flow Chart'!S101),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U101=\"\",0,'Detailed Cash Flow Chart'!U101),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W101=\"\",0,'Detailed Cash Flow Chart'!W101),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y101=\"\",0,'Detailed Cash Flow Chart'!Y101),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA101=\"\",0,'Detailed Cash Flow Chart'!AA101),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG101=\"\",0,'Detailed Cash Flow Chart'!AG101),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN101=\"\",0,'Detailed Cash Flow Chart'!AN101),0)","v":{"$error":"#N/A"}},null,{"$f":"AE101\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S101=\"\",0,'Detailed Cash Flow Chart'!S101),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U101=\"\",0,'Detailed Cash Flow Chart'!U101),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W101=\"\",0,'Detailed Cash Flow Chart'!W101),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y101=\"\",0,'Detailed Cash Flow Chart'!Y101),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA101=\"\",0,'Detailed Cash Flow Chart'!AA101),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG101=\"\",0,'Detailed Cash Flow Chart'!AG101),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN101=\"\",0,'Detailed Cash Flow Chart'!AN101),0)","v":{"$error":"#N/A"}},null,{"$f":"AG101\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S101=\"\",0,'Detailed Cash Flow Chart'!S101),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U101=\"\",0,'Detailed Cash Flow Chart'!U101),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W101=\"\",0,'Detailed Cash Flow Chart'!W101),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y101=\"\",0,'Detailed Cash Flow Chart'!Y101),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA101=\"\",0,'Detailed Cash Flow Chart'!AA101),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG101=\"\",0,'Detailed Cash Flow Chart'!AG101),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN101=\"\",0,'Detailed Cash Flow Chart'!AN101),0)","v":{"$error":"#N/A"}},null,{"$f":"AI101\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S101=\"\",0,'Detailed Cash Flow Chart'!S101),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U101=\"\",0,'Detailed Cash Flow Chart'!U101),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W101=\"\",0,'Detailed Cash Flow Chart'!W101),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y101=\"\",0,'Detailed Cash Flow Chart'!Y101),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA101=\"\",0,'Detailed Cash Flow Chart'!AA101),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG101=\"\",0,'Detailed Cash Flow Chart'!AG101),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN101=\"\",0,'Detailed Cash Flow Chart'!AN101),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C102),NA(),'Detailed Cash Flow Chart'!AJ102)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B102","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D102","v":0},{"$f":"IF(ISERROR(C102),NA(),'Detailed Cash Flow Chart'!C102)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C102),NA(),'Detailed Cash Flow Chart'!AQ102)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E102=0,NA(),M102-'Detailed Cash Flow Chart'!E102)","v":{"$error":"#N/A"}},null,{"$f":"Y102\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S102=\"\",0,'Detailed Cash Flow Chart'!S102),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U102=\"\",0,'Detailed Cash Flow Chart'!U102),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W102=\"\",0,'Detailed Cash Flow Chart'!W102),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y102=\"\",0,'Detailed Cash Flow Chart'!Y102),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA102=\"\",0,'Detailed Cash Flow Chart'!AA102),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG102=\"\",0,'Detailed Cash Flow Chart'!AG102),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN102=\"\",0,'Detailed Cash Flow Chart'!AN102),0)","v":{"$error":"#N/A"}},null,{"$f":"AA102\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S102=\"\",0,'Detailed Cash Flow Chart'!S102),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U102=\"\",0,'Detailed Cash Flow Chart'!U102),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W102=\"\",0,'Detailed Cash Flow Chart'!W102),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y102=\"\",0,'Detailed Cash Flow Chart'!Y102),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA102=\"\",0,'Detailed Cash Flow Chart'!AA102),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG102=\"\",0,'Detailed Cash Flow Chart'!AG102),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN102=\"\",0,'Detailed Cash Flow Chart'!AN102),0)","v":{"$error":"#N/A"}},null,{"$f":"AC102\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S102=\"\",0,'Detailed Cash Flow Chart'!S102),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U102=\"\",0,'Detailed Cash Flow Chart'!U102),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W102=\"\",0,'Detailed Cash Flow Chart'!W102),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y102=\"\",0,'Detailed Cash Flow Chart'!Y102),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA102=\"\",0,'Detailed Cash Flow Chart'!AA102),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG102=\"\",0,'Detailed Cash Flow Chart'!AG102),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN102=\"\",0,'Detailed Cash Flow Chart'!AN102),0)","v":{"$error":"#N/A"}},null,{"$f":"AE102\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S102=\"\",0,'Detailed Cash Flow Chart'!S102),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U102=\"\",0,'Detailed Cash Flow Chart'!U102),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W102=\"\",0,'Detailed Cash Flow Chart'!W102),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y102=\"\",0,'Detailed Cash Flow Chart'!Y102),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA102=\"\",0,'Detailed Cash Flow Chart'!AA102),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG102=\"\",0,'Detailed Cash Flow Chart'!AG102),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN102=\"\",0,'Detailed Cash Flow Chart'!AN102),0)","v":{"$error":"#N/A"}},null,{"$f":"AG102\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S102=\"\",0,'Detailed Cash Flow Chart'!S102),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U102=\"\",0,'Detailed Cash Flow Chart'!U102),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W102=\"\",0,'Detailed Cash Flow Chart'!W102),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y102=\"\",0,'Detailed Cash Flow Chart'!Y102),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA102=\"\",0,'Detailed Cash Flow Chart'!AA102),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG102=\"\",0,'Detailed Cash Flow Chart'!AG102),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN102=\"\",0,'Detailed Cash Flow Chart'!AN102),0)","v":{"$error":"#N/A"}},null,{"$f":"AI102\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S102=\"\",0,'Detailed Cash Flow Chart'!S102),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U102=\"\",0,'Detailed Cash Flow Chart'!U102),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W102=\"\",0,'Detailed Cash Flow Chart'!W102),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y102=\"\",0,'Detailed Cash Flow Chart'!Y102),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA102=\"\",0,'Detailed Cash Flow Chart'!AA102),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG102=\"\",0,'Detailed Cash Flow Chart'!AG102),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN102=\"\",0,'Detailed Cash Flow Chart'!AN102),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C103),NA(),'Detailed Cash Flow Chart'!AJ103)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B103","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D103","v":0},{"$f":"IF(ISERROR(C103),NA(),'Detailed Cash Flow Chart'!C103)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C103),NA(),'Detailed Cash Flow Chart'!AQ103)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E103=0,NA(),M103-'Detailed Cash Flow Chart'!E103)","v":{"$error":"#N/A"}},null,{"$f":"Y103\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S103=\"\",0,'Detailed Cash Flow Chart'!S103),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U103=\"\",0,'Detailed Cash Flow Chart'!U103),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W103=\"\",0,'Detailed Cash Flow Chart'!W103),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y103=\"\",0,'Detailed Cash Flow Chart'!Y103),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA103=\"\",0,'Detailed Cash Flow Chart'!AA103),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG103=\"\",0,'Detailed Cash Flow Chart'!AG103),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN103=\"\",0,'Detailed Cash Flow Chart'!AN103),0)","v":{"$error":"#N/A"}},null,{"$f":"AA103\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S103=\"\",0,'Detailed Cash Flow Chart'!S103),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U103=\"\",0,'Detailed Cash Flow Chart'!U103),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W103=\"\",0,'Detailed Cash Flow Chart'!W103),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y103=\"\",0,'Detailed Cash Flow Chart'!Y103),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA103=\"\",0,'Detailed Cash Flow Chart'!AA103),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG103=\"\",0,'Detailed Cash Flow Chart'!AG103),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN103=\"\",0,'Detailed Cash Flow Chart'!AN103),0)","v":{"$error":"#N/A"}},null,{"$f":"AC103\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S103=\"\",0,'Detailed Cash Flow Chart'!S103),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U103=\"\",0,'Detailed Cash Flow Chart'!U103),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W103=\"\",0,'Detailed Cash Flow Chart'!W103),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y103=\"\",0,'Detailed Cash Flow Chart'!Y103),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA103=\"\",0,'Detailed Cash Flow Chart'!AA103),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG103=\"\",0,'Detailed Cash Flow Chart'!AG103),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN103=\"\",0,'Detailed Cash Flow Chart'!AN103),0)","v":{"$error":"#N/A"}},null,{"$f":"AE103\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S103=\"\",0,'Detailed Cash Flow Chart'!S103),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U103=\"\",0,'Detailed Cash Flow Chart'!U103),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W103=\"\",0,'Detailed Cash Flow Chart'!W103),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y103=\"\",0,'Detailed Cash Flow Chart'!Y103),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA103=\"\",0,'Detailed Cash Flow Chart'!AA103),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG103=\"\",0,'Detailed Cash Flow Chart'!AG103),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN103=\"\",0,'Detailed Cash Flow Chart'!AN103),0)","v":{"$error":"#N/A"}},null,{"$f":"AG103\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S103=\"\",0,'Detailed Cash Flow Chart'!S103),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U103=\"\",0,'Detailed Cash Flow Chart'!U103),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W103=\"\",0,'Detailed Cash Flow Chart'!W103),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y103=\"\",0,'Detailed Cash Flow Chart'!Y103),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA103=\"\",0,'Detailed Cash Flow Chart'!AA103),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG103=\"\",0,'Detailed Cash Flow Chart'!AG103),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN103=\"\",0,'Detailed Cash Flow Chart'!AN103),0)","v":{"$error":"#N/A"}},null,{"$f":"AI103\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S103=\"\",0,'Detailed Cash Flow Chart'!S103),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U103=\"\",0,'Detailed Cash Flow Chart'!U103),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W103=\"\",0,'Detailed Cash Flow Chart'!W103),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y103=\"\",0,'Detailed Cash Flow Chart'!Y103),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA103=\"\",0,'Detailed Cash Flow Chart'!AA103),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG103=\"\",0,'Detailed Cash Flow Chart'!AG103),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN103=\"\",0,'Detailed Cash Flow Chart'!AN103),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C104),NA(),'Detailed Cash Flow Chart'!AJ104)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B104","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D104","v":0},{"$f":"IF(ISERROR(C104),NA(),'Detailed Cash Flow Chart'!C104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C104),NA(),'Detailed Cash Flow Chart'!AQ104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E104=0,NA(),M104-'Detailed Cash Flow Chart'!E104)","v":{"$error":"#N/A"}},null,{"$f":"Y104\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S104=\"\",0,'Detailed Cash Flow Chart'!S104),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U104=\"\",0,'Detailed Cash Flow Chart'!U104),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W104=\"\",0,'Detailed Cash Flow Chart'!W104),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y104=\"\",0,'Detailed Cash Flow Chart'!Y104),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA104=\"\",0,'Detailed Cash Flow Chart'!AA104),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG104=\"\",0,'Detailed Cash Flow Chart'!AG104),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN104=\"\",0,'Detailed Cash Flow Chart'!AN104),0)","v":{"$error":"#N/A"}},null,{"$f":"AA104\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S104=\"\",0,'Detailed Cash Flow Chart'!S104),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U104=\"\",0,'Detailed Cash Flow Chart'!U104),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W104=\"\",0,'Detailed Cash Flow Chart'!W104),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y104=\"\",0,'Detailed Cash Flow Chart'!Y104),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA104=\"\",0,'Detailed Cash Flow Chart'!AA104),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG104=\"\",0,'Detailed Cash Flow Chart'!AG104),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN104=\"\",0,'Detailed Cash Flow Chart'!AN104),0)","v":{"$error":"#N/A"}},null,{"$f":"AC104\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S104=\"\",0,'Detailed Cash Flow Chart'!S104),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U104=\"\",0,'Detailed Cash Flow Chart'!U104),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W104=\"\",0,'Detailed Cash Flow Chart'!W104),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y104=\"\",0,'Detailed Cash Flow Chart'!Y104),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA104=\"\",0,'Detailed Cash Flow Chart'!AA104),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG104=\"\",0,'Detailed Cash Flow Chart'!AG104),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN104=\"\",0,'Detailed Cash Flow Chart'!AN104),0)","v":{"$error":"#N/A"}},null,{"$f":"AE104\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S104=\"\",0,'Detailed Cash Flow Chart'!S104),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U104=\"\",0,'Detailed Cash Flow Chart'!U104),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W104=\"\",0,'Detailed Cash Flow Chart'!W104),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y104=\"\",0,'Detailed Cash Flow Chart'!Y104),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA104=\"\",0,'Detailed Cash Flow Chart'!AA104),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG104=\"\",0,'Detailed Cash Flow Chart'!AG104),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN104=\"\",0,'Detailed Cash Flow Chart'!AN104),0)","v":{"$error":"#N/A"}},null,{"$f":"AG104\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S104=\"\",0,'Detailed Cash Flow Chart'!S104),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U104=\"\",0,'Detailed Cash Flow Chart'!U104),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W104=\"\",0,'Detailed Cash Flow Chart'!W104),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y104=\"\",0,'Detailed Cash Flow Chart'!Y104),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA104=\"\",0,'Detailed Cash Flow Chart'!AA104),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG104=\"\",0,'Detailed Cash Flow Chart'!AG104),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN104=\"\",0,'Detailed Cash Flow Chart'!AN104),0)","v":{"$error":"#N/A"}},null,{"$f":"AI104\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S104=\"\",0,'Detailed Cash Flow Chart'!S104),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U104=\"\",0,'Detailed Cash Flow Chart'!U104),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W104=\"\",0,'Detailed Cash Flow Chart'!W104),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y104=\"\",0,'Detailed Cash Flow Chart'!Y104),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA104=\"\",0,'Detailed Cash Flow Chart'!AA104),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG104=\"\",0,'Detailed Cash Flow Chart'!AG104),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN104=\"\",0,'Detailed Cash Flow Chart'!AN104),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C105),NA(),'Detailed Cash Flow Chart'!AJ105)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B105","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D105","v":0},{"$f":"IF(ISERROR(C105),NA(),'Detailed Cash Flow Chart'!C105)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C105),NA(),'Detailed Cash Flow Chart'!AQ105)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E105=0,NA(),M105-'Detailed Cash Flow Chart'!E105)","v":{"$error":"#N/A"}},null,{"$f":"Y105\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S105=\"\",0,'Detailed Cash Flow Chart'!S105),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U105=\"\",0,'Detailed Cash Flow Chart'!U105),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W105=\"\",0,'Detailed Cash Flow Chart'!W105),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y105=\"\",0,'Detailed Cash Flow Chart'!Y105),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA105=\"\",0,'Detailed Cash Flow Chart'!AA105),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG105=\"\",0,'Detailed Cash Flow Chart'!AG105),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN105=\"\",0,'Detailed Cash Flow Chart'!AN105),0)","v":{"$error":"#N/A"}},null,{"$f":"AA105\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S105=\"\",0,'Detailed Cash Flow Chart'!S105),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U105=\"\",0,'Detailed Cash Flow Chart'!U105),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W105=\"\",0,'Detailed Cash Flow Chart'!W105),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y105=\"\",0,'Detailed Cash Flow Chart'!Y105),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA105=\"\",0,'Detailed Cash Flow Chart'!AA105),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG105=\"\",0,'Detailed Cash Flow Chart'!AG105),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN105=\"\",0,'Detailed Cash Flow Chart'!AN105),0)","v":{"$error":"#N/A"}},null,{"$f":"AC105\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S105=\"\",0,'Detailed Cash Flow Chart'!S105),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U105=\"\",0,'Detailed Cash Flow Chart'!U105),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W105=\"\",0,'Detailed Cash Flow Chart'!W105),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y105=\"\",0,'Detailed Cash Flow Chart'!Y105),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA105=\"\",0,'Detailed Cash Flow Chart'!AA105),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG105=\"\",0,'Detailed Cash Flow Chart'!AG105),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN105=\"\",0,'Detailed Cash Flow Chart'!AN105),0)","v":{"$error":"#N/A"}},null,{"$f":"AE105\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S105=\"\",0,'Detailed Cash Flow Chart'!S105),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U105=\"\",0,'Detailed Cash Flow Chart'!U105),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W105=\"\",0,'Detailed Cash Flow Chart'!W105),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y105=\"\",0,'Detailed Cash Flow Chart'!Y105),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA105=\"\",0,'Detailed Cash Flow Chart'!AA105),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG105=\"\",0,'Detailed Cash Flow Chart'!AG105),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN105=\"\",0,'Detailed Cash Flow Chart'!AN105),0)","v":{"$error":"#N/A"}},null,{"$f":"AG105\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S105=\"\",0,'Detailed Cash Flow Chart'!S105),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U105=\"\",0,'Detailed Cash Flow Chart'!U105),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W105=\"\",0,'Detailed Cash Flow Chart'!W105),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y105=\"\",0,'Detailed Cash Flow Chart'!Y105),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA105=\"\",0,'Detailed Cash Flow Chart'!AA105),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG105=\"\",0,'Detailed Cash Flow Chart'!AG105),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN105=\"\",0,'Detailed Cash Flow Chart'!AN105),0)","v":{"$error":"#N/A"}},null,{"$f":"AI105\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S105=\"\",0,'Detailed Cash Flow Chart'!S105),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U105=\"\",0,'Detailed Cash Flow Chart'!U105),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W105=\"\",0,'Detailed Cash Flow Chart'!W105),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y105=\"\",0,'Detailed Cash Flow Chart'!Y105),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA105=\"\",0,'Detailed Cash Flow Chart'!AA105),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG105=\"\",0,'Detailed Cash Flow Chart'!AG105),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN105=\"\",0,'Detailed Cash Flow Chart'!AN105),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C106),NA(),'Detailed Cash Flow Chart'!AJ106)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B106","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D106","v":0},{"$f":"IF(ISERROR(C106),NA(),'Detailed Cash Flow Chart'!C106)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C106),NA(),'Detailed Cash Flow Chart'!AQ106)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E106=0,NA(),M106-'Detailed Cash Flow Chart'!E106)","v":{"$error":"#N/A"}},null,{"$f":"Y106\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S106=\"\",0,'Detailed Cash Flow Chart'!S106),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U106=\"\",0,'Detailed Cash Flow Chart'!U106),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W106=\"\",0,'Detailed Cash Flow Chart'!W106),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y106=\"\",0,'Detailed Cash Flow Chart'!Y106),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA106=\"\",0,'Detailed Cash Flow Chart'!AA106),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG106=\"\",0,'Detailed Cash Flow Chart'!AG106),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN106=\"\",0,'Detailed Cash Flow Chart'!AN106),0)","v":{"$error":"#N/A"}},null,{"$f":"AA106\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S106=\"\",0,'Detailed Cash Flow Chart'!S106),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U106=\"\",0,'Detailed Cash Flow Chart'!U106),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W106=\"\",0,'Detailed Cash Flow Chart'!W106),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y106=\"\",0,'Detailed Cash Flow Chart'!Y106),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA106=\"\",0,'Detailed Cash Flow Chart'!AA106),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG106=\"\",0,'Detailed Cash Flow Chart'!AG106),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN106=\"\",0,'Detailed Cash Flow Chart'!AN106),0)","v":{"$error":"#N/A"}},null,{"$f":"AC106\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S106=\"\",0,'Detailed Cash Flow Chart'!S106),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U106=\"\",0,'Detailed Cash Flow Chart'!U106),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W106=\"\",0,'Detailed Cash Flow Chart'!W106),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y106=\"\",0,'Detailed Cash Flow Chart'!Y106),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA106=\"\",0,'Detailed Cash Flow Chart'!AA106),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG106=\"\",0,'Detailed Cash Flow Chart'!AG106),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN106=\"\",0,'Detailed Cash Flow Chart'!AN106),0)","v":{"$error":"#N/A"}},null,{"$f":"AE106\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S106=\"\",0,'Detailed Cash Flow Chart'!S106),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U106=\"\",0,'Detailed Cash Flow Chart'!U106),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W106=\"\",0,'Detailed Cash Flow Chart'!W106),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y106=\"\",0,'Detailed Cash Flow Chart'!Y106),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA106=\"\",0,'Detailed Cash Flow Chart'!AA106),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG106=\"\",0,'Detailed Cash Flow Chart'!AG106),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN106=\"\",0,'Detailed Cash Flow Chart'!AN106),0)","v":{"$error":"#N/A"}},null,{"$f":"AG106\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S106=\"\",0,'Detailed Cash Flow Chart'!S106),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U106=\"\",0,'Detailed Cash Flow Chart'!U106),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W106=\"\",0,'Detailed Cash Flow Chart'!W106),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y106=\"\",0,'Detailed Cash Flow Chart'!Y106),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA106=\"\",0,'Detailed Cash Flow Chart'!AA106),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG106=\"\",0,'Detailed Cash Flow Chart'!AG106),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN106=\"\",0,'Detailed Cash Flow Chart'!AN106),0)","v":{"$error":"#N/A"}},null,{"$f":"AI106\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S106=\"\",0,'Detailed Cash Flow Chart'!S106),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U106=\"\",0,'Detailed Cash Flow Chart'!U106),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W106=\"\",0,'Detailed Cash Flow Chart'!W106),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y106=\"\",0,'Detailed Cash Flow Chart'!Y106),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA106=\"\",0,'Detailed Cash Flow Chart'!AA106),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG106=\"\",0,'Detailed Cash Flow Chart'!AG106),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN106=\"\",0,'Detailed Cash Flow Chart'!AN106),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C107),NA(),'Detailed Cash Flow Chart'!AJ107)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B107","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D107","v":0},{"$f":"IF(ISERROR(C107),NA(),'Detailed Cash Flow Chart'!C107)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C107),NA(),'Detailed Cash Flow Chart'!AQ107)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E107=0,NA(),M107-'Detailed Cash Flow Chart'!E107)","v":{"$error":"#N/A"}},null,{"$f":"Y107\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S107=\"\",0,'Detailed Cash Flow Chart'!S107),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U107=\"\",0,'Detailed Cash Flow Chart'!U107),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W107=\"\",0,'Detailed Cash Flow Chart'!W107),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y107=\"\",0,'Detailed Cash Flow Chart'!Y107),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA107=\"\",0,'Detailed Cash Flow Chart'!AA107),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG107=\"\",0,'Detailed Cash Flow Chart'!AG107),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN107=\"\",0,'Detailed Cash Flow Chart'!AN107),0)","v":{"$error":"#N/A"}},null,{"$f":"AA107\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S107=\"\",0,'Detailed Cash Flow Chart'!S107),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U107=\"\",0,'Detailed Cash Flow Chart'!U107),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W107=\"\",0,'Detailed Cash Flow Chart'!W107),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y107=\"\",0,'Detailed Cash Flow Chart'!Y107),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA107=\"\",0,'Detailed Cash Flow Chart'!AA107),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG107=\"\",0,'Detailed Cash Flow Chart'!AG107),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN107=\"\",0,'Detailed Cash Flow Chart'!AN107),0)","v":{"$error":"#N/A"}},null,{"$f":"AC107\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S107=\"\",0,'Detailed Cash Flow Chart'!S107),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U107=\"\",0,'Detailed Cash Flow Chart'!U107),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W107=\"\",0,'Detailed Cash Flow Chart'!W107),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y107=\"\",0,'Detailed Cash Flow Chart'!Y107),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA107=\"\",0,'Detailed Cash Flow Chart'!AA107),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG107=\"\",0,'Detailed Cash Flow Chart'!AG107),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN107=\"\",0,'Detailed Cash Flow Chart'!AN107),0)","v":{"$error":"#N/A"}},null,{"$f":"AE107\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S107=\"\",0,'Detailed Cash Flow Chart'!S107),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U107=\"\",0,'Detailed Cash Flow Chart'!U107),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W107=\"\",0,'Detailed Cash Flow Chart'!W107),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y107=\"\",0,'Detailed Cash Flow Chart'!Y107),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA107=\"\",0,'Detailed Cash Flow Chart'!AA107),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG107=\"\",0,'Detailed Cash Flow Chart'!AG107),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN107=\"\",0,'Detailed Cash Flow Chart'!AN107),0)","v":{"$error":"#N/A"}},null,{"$f":"AG107\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S107=\"\",0,'Detailed Cash Flow Chart'!S107),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U107=\"\",0,'Detailed Cash Flow Chart'!U107),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W107=\"\",0,'Detailed Cash Flow Chart'!W107),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y107=\"\",0,'Detailed Cash Flow Chart'!Y107),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA107=\"\",0,'Detailed Cash Flow Chart'!AA107),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG107=\"\",0,'Detailed Cash Flow Chart'!AG107),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN107=\"\",0,'Detailed Cash Flow Chart'!AN107),0)","v":{"$error":"#N/A"}},null,{"$f":"AI107\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S107=\"\",0,'Detailed Cash Flow Chart'!S107),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U107=\"\",0,'Detailed Cash Flow Chart'!U107),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W107=\"\",0,'Detailed Cash Flow Chart'!W107),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y107=\"\",0,'Detailed Cash Flow Chart'!Y107),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA107=\"\",0,'Detailed Cash Flow Chart'!AA107),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG107=\"\",0,'Detailed Cash Flow Chart'!AG107),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN107=\"\",0,'Detailed Cash Flow Chart'!AN107),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C108),NA(),'Detailed Cash Flow Chart'!AJ108)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B108","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D108","v":0},{"$f":"IF(ISERROR(C108),NA(),'Detailed Cash Flow Chart'!C108)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C108),NA(),'Detailed Cash Flow Chart'!AQ108)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E108=0,NA(),M108-'Detailed Cash Flow Chart'!E108)","v":{"$error":"#N/A"}},null,{"$f":"Y108\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S108=\"\",0,'Detailed Cash Flow Chart'!S108),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U108=\"\",0,'Detailed Cash Flow Chart'!U108),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W108=\"\",0,'Detailed Cash Flow Chart'!W108),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y108=\"\",0,'Detailed Cash Flow Chart'!Y108),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA108=\"\",0,'Detailed Cash Flow Chart'!AA108),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG108=\"\",0,'Detailed Cash Flow Chart'!AG108),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN108=\"\",0,'Detailed Cash Flow Chart'!AN108),0)","v":{"$error":"#N/A"}},null,{"$f":"AA108\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S108=\"\",0,'Detailed Cash Flow Chart'!S108),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U108=\"\",0,'Detailed Cash Flow Chart'!U108),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W108=\"\",0,'Detailed Cash Flow Chart'!W108),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y108=\"\",0,'Detailed Cash Flow Chart'!Y108),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA108=\"\",0,'Detailed Cash Flow Chart'!AA108),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG108=\"\",0,'Detailed Cash Flow Chart'!AG108),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN108=\"\",0,'Detailed Cash Flow Chart'!AN108),0)","v":{"$error":"#N/A"}},null,{"$f":"AC108\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S108=\"\",0,'Detailed Cash Flow Chart'!S108),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U108=\"\",0,'Detailed Cash Flow Chart'!U108),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W108=\"\",0,'Detailed Cash Flow Chart'!W108),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y108=\"\",0,'Detailed Cash Flow Chart'!Y108),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA108=\"\",0,'Detailed Cash Flow Chart'!AA108),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG108=\"\",0,'Detailed Cash Flow Chart'!AG108),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN108=\"\",0,'Detailed Cash Flow Chart'!AN108),0)","v":{"$error":"#N/A"}},null,{"$f":"AE108\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S108=\"\",0,'Detailed Cash Flow Chart'!S108),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U108=\"\",0,'Detailed Cash Flow Chart'!U108),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W108=\"\",0,'Detailed Cash Flow Chart'!W108),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y108=\"\",0,'Detailed Cash Flow Chart'!Y108),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA108=\"\",0,'Detailed Cash Flow Chart'!AA108),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG108=\"\",0,'Detailed Cash Flow Chart'!AG108),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN108=\"\",0,'Detailed Cash Flow Chart'!AN108),0)","v":{"$error":"#N/A"}},null,{"$f":"AG108\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S108=\"\",0,'Detailed Cash Flow Chart'!S108),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U108=\"\",0,'Detailed Cash Flow Chart'!U108),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W108=\"\",0,'Detailed Cash Flow Chart'!W108),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y108=\"\",0,'Detailed Cash Flow Chart'!Y108),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA108=\"\",0,'Detailed Cash Flow Chart'!AA108),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG108=\"\",0,'Detailed Cash Flow Chart'!AG108),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN108=\"\",0,'Detailed Cash Flow Chart'!AN108),0)","v":{"$error":"#N/A"}},null,{"$f":"AI108\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S108=\"\",0,'Detailed Cash Flow Chart'!S108),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U108=\"\",0,'Detailed Cash Flow Chart'!U108),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W108=\"\",0,'Detailed Cash Flow Chart'!W108),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y108=\"\",0,'Detailed Cash Flow Chart'!Y108),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA108=\"\",0,'Detailed Cash Flow Chart'!AA108),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG108=\"\",0,'Detailed Cash Flow Chart'!AG108),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN108=\"\",0,'Detailed Cash Flow Chart'!AN108),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C109),NA(),'Detailed Cash Flow Chart'!AJ109)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B109","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D109","v":0},{"$f":"IF(ISERROR(C109),NA(),'Detailed Cash Flow Chart'!C109)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C109),NA(),'Detailed Cash Flow Chart'!AQ109)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E109=0,NA(),M109-'Detailed Cash Flow Chart'!E109)","v":{"$error":"#N/A"}},null,{"$f":"Y109\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S109=\"\",0,'Detailed Cash Flow Chart'!S109),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U109=\"\",0,'Detailed Cash Flow Chart'!U109),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W109=\"\",0,'Detailed Cash Flow Chart'!W109),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y109=\"\",0,'Detailed Cash Flow Chart'!Y109),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA109=\"\",0,'Detailed Cash Flow Chart'!AA109),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG109=\"\",0,'Detailed Cash Flow Chart'!AG109),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN109=\"\",0,'Detailed Cash Flow Chart'!AN109),0)","v":{"$error":"#N/A"}},null,{"$f":"AA109\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S109=\"\",0,'Detailed Cash Flow Chart'!S109),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U109=\"\",0,'Detailed Cash Flow Chart'!U109),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W109=\"\",0,'Detailed Cash Flow Chart'!W109),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y109=\"\",0,'Detailed Cash Flow Chart'!Y109),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA109=\"\",0,'Detailed Cash Flow Chart'!AA109),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG109=\"\",0,'Detailed Cash Flow Chart'!AG109),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN109=\"\",0,'Detailed Cash Flow Chart'!AN109),0)","v":{"$error":"#N/A"}},null,{"$f":"AC109\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S109=\"\",0,'Detailed Cash Flow Chart'!S109),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U109=\"\",0,'Detailed Cash Flow Chart'!U109),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W109=\"\",0,'Detailed Cash Flow Chart'!W109),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y109=\"\",0,'Detailed Cash Flow Chart'!Y109),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA109=\"\",0,'Detailed Cash Flow Chart'!AA109),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG109=\"\",0,'Detailed Cash Flow Chart'!AG109),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN109=\"\",0,'Detailed Cash Flow Chart'!AN109),0)","v":{"$error":"#N/A"}},null,{"$f":"AE109\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S109=\"\",0,'Detailed Cash Flow Chart'!S109),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U109=\"\",0,'Detailed Cash Flow Chart'!U109),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W109=\"\",0,'Detailed Cash Flow Chart'!W109),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y109=\"\",0,'Detailed Cash Flow Chart'!Y109),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA109=\"\",0,'Detailed Cash Flow Chart'!AA109),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG109=\"\",0,'Detailed Cash Flow Chart'!AG109),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN109=\"\",0,'Detailed Cash Flow Chart'!AN109),0)","v":{"$error":"#N/A"}},null,{"$f":"AG109\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S109=\"\",0,'Detailed Cash Flow Chart'!S109),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U109=\"\",0,'Detailed Cash Flow Chart'!U109),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W109=\"\",0,'Detailed Cash Flow Chart'!W109),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y109=\"\",0,'Detailed Cash Flow Chart'!Y109),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA109=\"\",0,'Detailed Cash Flow Chart'!AA109),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG109=\"\",0,'Detailed Cash Flow Chart'!AG109),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN109=\"\",0,'Detailed Cash Flow Chart'!AN109),0)","v":{"$error":"#N/A"}},null,{"$f":"AI109\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S109=\"\",0,'Detailed Cash Flow Chart'!S109),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U109=\"\",0,'Detailed Cash Flow Chart'!U109),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W109=\"\",0,'Detailed Cash Flow Chart'!W109),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y109=\"\",0,'Detailed Cash Flow Chart'!Y109),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA109=\"\",0,'Detailed Cash Flow Chart'!AA109),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG109=\"\",0,'Detailed Cash Flow Chart'!AG109),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN109=\"\",0,'Detailed Cash Flow Chart'!AN109),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C110),NA(),'Detailed Cash Flow Chart'!AJ110)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B110","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D110","v":0},{"$f":"IF(ISERROR(C110),NA(),'Detailed Cash Flow Chart'!C110)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C110),NA(),'Detailed Cash Flow Chart'!AQ110)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E110=0,NA(),M110-'Detailed Cash Flow Chart'!E110)","v":{"$error":"#N/A"}},null,{"$f":"Y110\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S110=\"\",0,'Detailed Cash Flow Chart'!S110),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U110=\"\",0,'Detailed Cash Flow Chart'!U110),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W110=\"\",0,'Detailed Cash Flow Chart'!W110),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y110=\"\",0,'Detailed Cash Flow Chart'!Y110),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA110=\"\",0,'Detailed Cash Flow Chart'!AA110),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG110=\"\",0,'Detailed Cash Flow Chart'!AG110),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN110=\"\",0,'Detailed Cash Flow Chart'!AN110),0)","v":{"$error":"#N/A"}},null,{"$f":"AA110\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S110=\"\",0,'Detailed Cash Flow Chart'!S110),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U110=\"\",0,'Detailed Cash Flow Chart'!U110),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W110=\"\",0,'Detailed Cash Flow Chart'!W110),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y110=\"\",0,'Detailed Cash Flow Chart'!Y110),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA110=\"\",0,'Detailed Cash Flow Chart'!AA110),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG110=\"\",0,'Detailed Cash Flow Chart'!AG110),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN110=\"\",0,'Detailed Cash Flow Chart'!AN110),0)","v":{"$error":"#N/A"}},null,{"$f":"AC110\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S110=\"\",0,'Detailed Cash Flow Chart'!S110),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U110=\"\",0,'Detailed Cash Flow Chart'!U110),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W110=\"\",0,'Detailed Cash Flow Chart'!W110),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y110=\"\",0,'Detailed Cash Flow Chart'!Y110),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA110=\"\",0,'Detailed Cash Flow Chart'!AA110),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG110=\"\",0,'Detailed Cash Flow Chart'!AG110),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN110=\"\",0,'Detailed Cash Flow Chart'!AN110),0)","v":{"$error":"#N/A"}},null,{"$f":"AE110\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S110=\"\",0,'Detailed Cash Flow Chart'!S110),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U110=\"\",0,'Detailed Cash Flow Chart'!U110),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W110=\"\",0,'Detailed Cash Flow Chart'!W110),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y110=\"\",0,'Detailed Cash Flow Chart'!Y110),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA110=\"\",0,'Detailed Cash Flow Chart'!AA110),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG110=\"\",0,'Detailed Cash Flow Chart'!AG110),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN110=\"\",0,'Detailed Cash Flow Chart'!AN110),0)","v":{"$error":"#N/A"}},null,{"$f":"AG110\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S110=\"\",0,'Detailed Cash Flow Chart'!S110),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U110=\"\",0,'Detailed Cash Flow Chart'!U110),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W110=\"\",0,'Detailed Cash Flow Chart'!W110),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y110=\"\",0,'Detailed Cash Flow Chart'!Y110),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA110=\"\",0,'Detailed Cash Flow Chart'!AA110),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG110=\"\",0,'Detailed Cash Flow Chart'!AG110),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN110=\"\",0,'Detailed Cash Flow Chart'!AN110),0)","v":{"$error":"#N/A"}},null,{"$f":"AI110\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S110=\"\",0,'Detailed Cash Flow Chart'!S110),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U110=\"\",0,'Detailed Cash Flow Chart'!U110),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W110=\"\",0,'Detailed Cash Flow Chart'!W110),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y110=\"\",0,'Detailed Cash Flow Chart'!Y110),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA110=\"\",0,'Detailed Cash Flow Chart'!AA110),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG110=\"\",0,'Detailed Cash Flow Chart'!AG110),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN110=\"\",0,'Detailed Cash Flow Chart'!AN110),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C111),NA(),'Detailed Cash Flow Chart'!AJ111)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B111","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D111","v":0},{"$f":"IF(ISERROR(C111),NA(),'Detailed Cash Flow Chart'!C111)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C111),NA(),'Detailed Cash Flow Chart'!AQ111)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E111=0,NA(),M111-'Detailed Cash Flow Chart'!E111)","v":{"$error":"#N/A"}},null,{"$f":"Y111\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S111=\"\",0,'Detailed Cash Flow Chart'!S111),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U111=\"\",0,'Detailed Cash Flow Chart'!U111),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W111=\"\",0,'Detailed Cash Flow Chart'!W111),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y111=\"\",0,'Detailed Cash Flow Chart'!Y111),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA111=\"\",0,'Detailed Cash Flow Chart'!AA111),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG111=\"\",0,'Detailed Cash Flow Chart'!AG111),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN111=\"\",0,'Detailed Cash Flow Chart'!AN111),0)","v":{"$error":"#N/A"}},null,{"$f":"AA111\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S111=\"\",0,'Detailed Cash Flow Chart'!S111),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U111=\"\",0,'Detailed Cash Flow Chart'!U111),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W111=\"\",0,'Detailed Cash Flow Chart'!W111),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y111=\"\",0,'Detailed Cash Flow Chart'!Y111),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA111=\"\",0,'Detailed Cash Flow Chart'!AA111),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG111=\"\",0,'Detailed Cash Flow Chart'!AG111),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN111=\"\",0,'Detailed Cash Flow Chart'!AN111),0)","v":{"$error":"#N/A"}},null,{"$f":"AC111\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S111=\"\",0,'Detailed Cash Flow Chart'!S111),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U111=\"\",0,'Detailed Cash Flow Chart'!U111),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W111=\"\",0,'Detailed Cash Flow Chart'!W111),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y111=\"\",0,'Detailed Cash Flow Chart'!Y111),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA111=\"\",0,'Detailed Cash Flow Chart'!AA111),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG111=\"\",0,'Detailed Cash Flow Chart'!AG111),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN111=\"\",0,'Detailed Cash Flow Chart'!AN111),0)","v":{"$error":"#N/A"}},null,{"$f":"AE111\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S111=\"\",0,'Detailed Cash Flow Chart'!S111),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U111=\"\",0,'Detailed Cash Flow Chart'!U111),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W111=\"\",0,'Detailed Cash Flow Chart'!W111),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y111=\"\",0,'Detailed Cash Flow Chart'!Y111),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA111=\"\",0,'Detailed Cash Flow Chart'!AA111),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG111=\"\",0,'Detailed Cash Flow Chart'!AG111),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN111=\"\",0,'Detailed Cash Flow Chart'!AN111),0)","v":{"$error":"#N/A"}},null,{"$f":"AG111\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S111=\"\",0,'Detailed Cash Flow Chart'!S111),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U111=\"\",0,'Detailed Cash Flow Chart'!U111),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W111=\"\",0,'Detailed Cash Flow Chart'!W111),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y111=\"\",0,'Detailed Cash Flow Chart'!Y111),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA111=\"\",0,'Detailed Cash Flow Chart'!AA111),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG111=\"\",0,'Detailed Cash Flow Chart'!AG111),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN111=\"\",0,'Detailed Cash Flow Chart'!AN111),0)","v":{"$error":"#N/A"}},null,{"$f":"AI111\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S111=\"\",0,'Detailed Cash Flow Chart'!S111),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U111=\"\",0,'Detailed Cash Flow Chart'!U111),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W111=\"\",0,'Detailed Cash Flow Chart'!W111),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y111=\"\",0,'Detailed Cash Flow Chart'!Y111),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA111=\"\",0,'Detailed Cash Flow Chart'!AA111),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG111=\"\",0,'Detailed Cash Flow Chart'!AG111),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN111=\"\",0,'Detailed Cash Flow Chart'!AN111),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C112),NA(),'Detailed Cash Flow Chart'!AJ112)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B112","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D112","v":0},{"$f":"IF(ISERROR(C112),NA(),'Detailed Cash Flow Chart'!C112)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C112),NA(),'Detailed Cash Flow Chart'!AQ112)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E112=0,NA(),M112-'Detailed Cash Flow Chart'!E112)","v":{"$error":"#N/A"}},null,{"$f":"Y112\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S112=\"\",0,'Detailed Cash Flow Chart'!S112),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U112=\"\",0,'Detailed Cash Flow Chart'!U112),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W112=\"\",0,'Detailed Cash Flow Chart'!W112),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y112=\"\",0,'Detailed Cash Flow Chart'!Y112),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA112=\"\",0,'Detailed Cash Flow Chart'!AA112),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG112=\"\",0,'Detailed Cash Flow Chart'!AG112),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN112=\"\",0,'Detailed Cash Flow Chart'!AN112),0)","v":{"$error":"#N/A"}},null,{"$f":"AA112\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S112=\"\",0,'Detailed Cash Flow Chart'!S112),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U112=\"\",0,'Detailed Cash Flow Chart'!U112),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W112=\"\",0,'Detailed Cash Flow Chart'!W112),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y112=\"\",0,'Detailed Cash Flow Chart'!Y112),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA112=\"\",0,'Detailed Cash Flow Chart'!AA112),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG112=\"\",0,'Detailed Cash Flow Chart'!AG112),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN112=\"\",0,'Detailed Cash Flow Chart'!AN112),0)","v":{"$error":"#N/A"}},null,{"$f":"AC112\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S112=\"\",0,'Detailed Cash Flow Chart'!S112),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U112=\"\",0,'Detailed Cash Flow Chart'!U112),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W112=\"\",0,'Detailed Cash Flow Chart'!W112),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y112=\"\",0,'Detailed Cash Flow Chart'!Y112),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA112=\"\",0,'Detailed Cash Flow Chart'!AA112),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG112=\"\",0,'Detailed Cash Flow Chart'!AG112),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN112=\"\",0,'Detailed Cash Flow Chart'!AN112),0)","v":{"$error":"#N/A"}},null,{"$f":"AE112\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S112=\"\",0,'Detailed Cash Flow Chart'!S112),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U112=\"\",0,'Detailed Cash Flow Chart'!U112),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W112=\"\",0,'Detailed Cash Flow Chart'!W112),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y112=\"\",0,'Detailed Cash Flow Chart'!Y112),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA112=\"\",0,'Detailed Cash Flow Chart'!AA112),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG112=\"\",0,'Detailed Cash Flow Chart'!AG112),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN112=\"\",0,'Detailed Cash Flow Chart'!AN112),0)","v":{"$error":"#N/A"}},null,{"$f":"AG112\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S112=\"\",0,'Detailed Cash Flow Chart'!S112),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U112=\"\",0,'Detailed Cash Flow Chart'!U112),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W112=\"\",0,'Detailed Cash Flow Chart'!W112),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y112=\"\",0,'Detailed Cash Flow Chart'!Y112),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA112=\"\",0,'Detailed Cash Flow Chart'!AA112),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG112=\"\",0,'Detailed Cash Flow Chart'!AG112),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN112=\"\",0,'Detailed Cash Flow Chart'!AN112),0)","v":{"$error":"#N/A"}},null,{"$f":"AI112\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S112=\"\",0,'Detailed Cash Flow Chart'!S112),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U112=\"\",0,'Detailed Cash Flow Chart'!U112),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W112=\"\",0,'Detailed Cash Flow Chart'!W112),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y112=\"\",0,'Detailed Cash Flow Chart'!Y112),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA112=\"\",0,'Detailed Cash Flow Chart'!AA112),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG112=\"\",0,'Detailed Cash Flow Chart'!AG112),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN112=\"\",0,'Detailed Cash Flow Chart'!AN112),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C113),NA(),'Detailed Cash Flow Chart'!AJ113)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B113","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D113","v":0},{"$f":"IF(ISERROR(C113),NA(),'Detailed Cash Flow Chart'!C113)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C113),NA(),'Detailed Cash Flow Chart'!AQ113)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E113=0,NA(),M113-'Detailed Cash Flow Chart'!E113)","v":{"$error":"#N/A"}},null,{"$f":"Y113\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S113=\"\",0,'Detailed Cash Flow Chart'!S113),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U113=\"\",0,'Detailed Cash Flow Chart'!U113),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W113=\"\",0,'Detailed Cash Flow Chart'!W113),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y113=\"\",0,'Detailed Cash Flow Chart'!Y113),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA113=\"\",0,'Detailed Cash Flow Chart'!AA113),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG113=\"\",0,'Detailed Cash Flow Chart'!AG113),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN113=\"\",0,'Detailed Cash Flow Chart'!AN113),0)","v":{"$error":"#N/A"}},null,{"$f":"AA113\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S113=\"\",0,'Detailed Cash Flow Chart'!S113),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U113=\"\",0,'Detailed Cash Flow Chart'!U113),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W113=\"\",0,'Detailed Cash Flow Chart'!W113),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y113=\"\",0,'Detailed Cash Flow Chart'!Y113),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA113=\"\",0,'Detailed Cash Flow Chart'!AA113),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG113=\"\",0,'Detailed Cash Flow Chart'!AG113),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN113=\"\",0,'Detailed Cash Flow Chart'!AN113),0)","v":{"$error":"#N/A"}},null,{"$f":"AC113\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S113=\"\",0,'Detailed Cash Flow Chart'!S113),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U113=\"\",0,'Detailed Cash Flow Chart'!U113),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W113=\"\",0,'Detailed Cash Flow Chart'!W113),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y113=\"\",0,'Detailed Cash Flow Chart'!Y113),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA113=\"\",0,'Detailed Cash Flow Chart'!AA113),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG113=\"\",0,'Detailed Cash Flow Chart'!AG113),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN113=\"\",0,'Detailed Cash Flow Chart'!AN113),0)","v":{"$error":"#N/A"}},null,{"$f":"AE113\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S113=\"\",0,'Detailed Cash Flow Chart'!S113),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U113=\"\",0,'Detailed Cash Flow Chart'!U113),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W113=\"\",0,'Detailed Cash Flow Chart'!W113),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y113=\"\",0,'Detailed Cash Flow Chart'!Y113),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA113=\"\",0,'Detailed Cash Flow Chart'!AA113),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG113=\"\",0,'Detailed Cash Flow Chart'!AG113),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN113=\"\",0,'Detailed Cash Flow Chart'!AN113),0)","v":{"$error":"#N/A"}},null,{"$f":"AG113\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S113=\"\",0,'Detailed Cash Flow Chart'!S113),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U113=\"\",0,'Detailed Cash Flow Chart'!U113),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W113=\"\",0,'Detailed Cash Flow Chart'!W113),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y113=\"\",0,'Detailed Cash Flow Chart'!Y113),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA113=\"\",0,'Detailed Cash Flow Chart'!AA113),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG113=\"\",0,'Detailed Cash Flow Chart'!AG113),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN113=\"\",0,'Detailed Cash Flow Chart'!AN113),0)","v":{"$error":"#N/A"}},null,{"$f":"AI113\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S113=\"\",0,'Detailed Cash Flow Chart'!S113),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U113=\"\",0,'Detailed Cash Flow Chart'!U113),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W113=\"\",0,'Detailed Cash Flow Chart'!W113),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y113=\"\",0,'Detailed Cash Flow Chart'!Y113),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA113=\"\",0,'Detailed Cash Flow Chart'!AA113),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG113=\"\",0,'Detailed Cash Flow Chart'!AG113),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN113=\"\",0,'Detailed Cash Flow Chart'!AN113),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C114),NA(),'Detailed Cash Flow Chart'!AJ114)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B114","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D114","v":0},{"$f":"IF(ISERROR(C114),NA(),'Detailed Cash Flow Chart'!C114)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C114),NA(),'Detailed Cash Flow Chart'!AQ114)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E114=0,NA(),M114-'Detailed Cash Flow Chart'!E114)","v":{"$error":"#N/A"}},null,{"$f":"Y114\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S114=\"\",0,'Detailed Cash Flow Chart'!S114),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U114=\"\",0,'Detailed Cash Flow Chart'!U114),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W114=\"\",0,'Detailed Cash Flow Chart'!W114),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y114=\"\",0,'Detailed Cash Flow Chart'!Y114),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA114=\"\",0,'Detailed Cash Flow Chart'!AA114),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG114=\"\",0,'Detailed Cash Flow Chart'!AG114),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN114=\"\",0,'Detailed Cash Flow Chart'!AN114),0)","v":{"$error":"#N/A"}},null,{"$f":"AA114\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S114=\"\",0,'Detailed Cash Flow Chart'!S114),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U114=\"\",0,'Detailed Cash Flow Chart'!U114),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W114=\"\",0,'Detailed Cash Flow Chart'!W114),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y114=\"\",0,'Detailed Cash Flow Chart'!Y114),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA114=\"\",0,'Detailed Cash Flow Chart'!AA114),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG114=\"\",0,'Detailed Cash Flow Chart'!AG114),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN114=\"\",0,'Detailed Cash Flow Chart'!AN114),0)","v":{"$error":"#N/A"}},null,{"$f":"AC114\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S114=\"\",0,'Detailed Cash Flow Chart'!S114),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U114=\"\",0,'Detailed Cash Flow Chart'!U114),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W114=\"\",0,'Detailed Cash Flow Chart'!W114),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y114=\"\",0,'Detailed Cash Flow Chart'!Y114),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA114=\"\",0,'Detailed Cash Flow Chart'!AA114),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG114=\"\",0,'Detailed Cash Flow Chart'!AG114),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN114=\"\",0,'Detailed Cash Flow Chart'!AN114),0)","v":{"$error":"#N/A"}},null,{"$f":"AE114\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S114=\"\",0,'Detailed Cash Flow Chart'!S114),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U114=\"\",0,'Detailed Cash Flow Chart'!U114),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W114=\"\",0,'Detailed Cash Flow Chart'!W114),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y114=\"\",0,'Detailed Cash Flow Chart'!Y114),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA114=\"\",0,'Detailed Cash Flow Chart'!AA114),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG114=\"\",0,'Detailed Cash Flow Chart'!AG114),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN114=\"\",0,'Detailed Cash Flow Chart'!AN114),0)","v":{"$error":"#N/A"}},null,{"$f":"AG114\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S114=\"\",0,'Detailed Cash Flow Chart'!S114),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U114=\"\",0,'Detailed Cash Flow Chart'!U114),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W114=\"\",0,'Detailed Cash Flow Chart'!W114),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y114=\"\",0,'Detailed Cash Flow Chart'!Y114),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA114=\"\",0,'Detailed Cash Flow Chart'!AA114),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG114=\"\",0,'Detailed Cash Flow Chart'!AG114),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN114=\"\",0,'Detailed Cash Flow Chart'!AN114),0)","v":{"$error":"#N/A"}},null,{"$f":"AI114\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S114=\"\",0,'Detailed Cash Flow Chart'!S114),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U114=\"\",0,'Detailed Cash Flow Chart'!U114),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W114=\"\",0,'Detailed Cash Flow Chart'!W114),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y114=\"\",0,'Detailed Cash Flow Chart'!Y114),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA114=\"\",0,'Detailed Cash Flow Chart'!AA114),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG114=\"\",0,'Detailed Cash Flow Chart'!AG114),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN114=\"\",0,'Detailed Cash Flow Chart'!AN114),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C115),NA(),'Detailed Cash Flow Chart'!AJ115)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B115","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D115","v":0},{"$f":"IF(ISERROR(C115),NA(),'Detailed Cash Flow Chart'!C115)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C115),NA(),'Detailed Cash Flow Chart'!AQ115)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E115=0,NA(),M115-'Detailed Cash Flow Chart'!E115)","v":{"$error":"#N/A"}},null,{"$f":"Y115\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S115=\"\",0,'Detailed Cash Flow Chart'!S115),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U115=\"\",0,'Detailed Cash Flow Chart'!U115),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W115=\"\",0,'Detailed Cash Flow Chart'!W115),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y115=\"\",0,'Detailed Cash Flow Chart'!Y115),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA115=\"\",0,'Detailed Cash Flow Chart'!AA115),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG115=\"\",0,'Detailed Cash Flow Chart'!AG115),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN115=\"\",0,'Detailed Cash Flow Chart'!AN115),0)","v":{"$error":"#N/A"}},null,{"$f":"AA115\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S115=\"\",0,'Detailed Cash Flow Chart'!S115),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U115=\"\",0,'Detailed Cash Flow Chart'!U115),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W115=\"\",0,'Detailed Cash Flow Chart'!W115),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y115=\"\",0,'Detailed Cash Flow Chart'!Y115),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA115=\"\",0,'Detailed Cash Flow Chart'!AA115),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG115=\"\",0,'Detailed Cash Flow Chart'!AG115),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN115=\"\",0,'Detailed Cash Flow Chart'!AN115),0)","v":{"$error":"#N/A"}},null,{"$f":"AC115\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S115=\"\",0,'Detailed Cash Flow Chart'!S115),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U115=\"\",0,'Detailed Cash Flow Chart'!U115),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W115=\"\",0,'Detailed Cash Flow Chart'!W115),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y115=\"\",0,'Detailed Cash Flow Chart'!Y115),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA115=\"\",0,'Detailed Cash Flow Chart'!AA115),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG115=\"\",0,'Detailed Cash Flow Chart'!AG115),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN115=\"\",0,'Detailed Cash Flow Chart'!AN115),0)","v":{"$error":"#N/A"}},null,{"$f":"AE115\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S115=\"\",0,'Detailed Cash Flow Chart'!S115),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U115=\"\",0,'Detailed Cash Flow Chart'!U115),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W115=\"\",0,'Detailed Cash Flow Chart'!W115),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y115=\"\",0,'Detailed Cash Flow Chart'!Y115),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA115=\"\",0,'Detailed Cash Flow Chart'!AA115),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG115=\"\",0,'Detailed Cash Flow Chart'!AG115),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN115=\"\",0,'Detailed Cash Flow Chart'!AN115),0)","v":{"$error":"#N/A"}},null,{"$f":"AG115\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S115=\"\",0,'Detailed Cash Flow Chart'!S115),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U115=\"\",0,'Detailed Cash Flow Chart'!U115),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W115=\"\",0,'Detailed Cash Flow Chart'!W115),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y115=\"\",0,'Detailed Cash Flow Chart'!Y115),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA115=\"\",0,'Detailed Cash Flow Chart'!AA115),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG115=\"\",0,'Detailed Cash Flow Chart'!AG115),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN115=\"\",0,'Detailed Cash Flow Chart'!AN115),0)","v":{"$error":"#N/A"}},null,{"$f":"AI115\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S115=\"\",0,'Detailed Cash Flow Chart'!S115),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U115=\"\",0,'Detailed Cash Flow Chart'!U115),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W115=\"\",0,'Detailed Cash Flow Chart'!W115),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y115=\"\",0,'Detailed Cash Flow Chart'!Y115),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA115=\"\",0,'Detailed Cash Flow Chart'!AA115),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG115=\"\",0,'Detailed Cash Flow Chart'!AG115),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN115=\"\",0,'Detailed Cash Flow Chart'!AN115),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C116),NA(),'Detailed Cash Flow Chart'!AJ116)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B116","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D116","v":0},{"$f":"IF(ISERROR(C116),NA(),'Detailed Cash Flow Chart'!C116)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C116),NA(),'Detailed Cash Flow Chart'!AQ116)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E116=0,NA(),M116-'Detailed Cash Flow Chart'!E116)","v":{"$error":"#N/A"}},null,{"$f":"Y116\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S116=\"\",0,'Detailed Cash Flow Chart'!S116),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U116=\"\",0,'Detailed Cash Flow Chart'!U116),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W116=\"\",0,'Detailed Cash Flow Chart'!W116),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y116=\"\",0,'Detailed Cash Flow Chart'!Y116),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA116=\"\",0,'Detailed Cash Flow Chart'!AA116),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG116=\"\",0,'Detailed Cash Flow Chart'!AG116),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN116=\"\",0,'Detailed Cash Flow Chart'!AN116),0)","v":{"$error":"#N/A"}},null,{"$f":"AA116\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S116=\"\",0,'Detailed Cash Flow Chart'!S116),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U116=\"\",0,'Detailed Cash Flow Chart'!U116),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W116=\"\",0,'Detailed Cash Flow Chart'!W116),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y116=\"\",0,'Detailed Cash Flow Chart'!Y116),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA116=\"\",0,'Detailed Cash Flow Chart'!AA116),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG116=\"\",0,'Detailed Cash Flow Chart'!AG116),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN116=\"\",0,'Detailed Cash Flow Chart'!AN116),0)","v":{"$error":"#N/A"}},null,{"$f":"AC116\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S116=\"\",0,'Detailed Cash Flow Chart'!S116),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U116=\"\",0,'Detailed Cash Flow Chart'!U116),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W116=\"\",0,'Detailed Cash Flow Chart'!W116),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y116=\"\",0,'Detailed Cash Flow Chart'!Y116),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA116=\"\",0,'Detailed Cash Flow Chart'!AA116),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG116=\"\",0,'Detailed Cash Flow Chart'!AG116),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN116=\"\",0,'Detailed Cash Flow Chart'!AN116),0)","v":{"$error":"#N/A"}},null,{"$f":"AE116\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S116=\"\",0,'Detailed Cash Flow Chart'!S116),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U116=\"\",0,'Detailed Cash Flow Chart'!U116),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W116=\"\",0,'Detailed Cash Flow Chart'!W116),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y116=\"\",0,'Detailed Cash Flow Chart'!Y116),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA116=\"\",0,'Detailed Cash Flow Chart'!AA116),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG116=\"\",0,'Detailed Cash Flow Chart'!AG116),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN116=\"\",0,'Detailed Cash Flow Chart'!AN116),0)","v":{"$error":"#N/A"}},null,{"$f":"AG116\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S116=\"\",0,'Detailed Cash Flow Chart'!S116),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U116=\"\",0,'Detailed Cash Flow Chart'!U116),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W116=\"\",0,'Detailed Cash Flow Chart'!W116),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y116=\"\",0,'Detailed Cash Flow Chart'!Y116),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA116=\"\",0,'Detailed Cash Flow Chart'!AA116),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG116=\"\",0,'Detailed Cash Flow Chart'!AG116),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN116=\"\",0,'Detailed Cash Flow Chart'!AN116),0)","v":{"$error":"#N/A"}},null,{"$f":"AI116\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S116=\"\",0,'Detailed Cash Flow Chart'!S116),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U116=\"\",0,'Detailed Cash Flow Chart'!U116),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W116=\"\",0,'Detailed Cash Flow Chart'!W116),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y116=\"\",0,'Detailed Cash Flow Chart'!Y116),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA116=\"\",0,'Detailed Cash Flow Chart'!AA116),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG116=\"\",0,'Detailed Cash Flow Chart'!AG116),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN116=\"\",0,'Detailed Cash Flow Chart'!AN116),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C117),NA(),'Detailed Cash Flow Chart'!AJ117)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B117","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D117","v":0},{"$f":"IF(ISERROR(C117),NA(),'Detailed Cash Flow Chart'!C117)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C117),NA(),'Detailed Cash Flow Chart'!AQ117)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E117=0,NA(),M117-'Detailed Cash Flow Chart'!E117)","v":{"$error":"#N/A"}},null,{"$f":"Y117\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S117=\"\",0,'Detailed Cash Flow Chart'!S117),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U117=\"\",0,'Detailed Cash Flow Chart'!U117),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W117=\"\",0,'Detailed Cash Flow Chart'!W117),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y117=\"\",0,'Detailed Cash Flow Chart'!Y117),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA117=\"\",0,'Detailed Cash Flow Chart'!AA117),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG117=\"\",0,'Detailed Cash Flow Chart'!AG117),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN117=\"\",0,'Detailed Cash Flow Chart'!AN117),0)","v":{"$error":"#N/A"}},null,{"$f":"AA117\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S117=\"\",0,'Detailed Cash Flow Chart'!S117),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U117=\"\",0,'Detailed Cash Flow Chart'!U117),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W117=\"\",0,'Detailed Cash Flow Chart'!W117),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y117=\"\",0,'Detailed Cash Flow Chart'!Y117),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA117=\"\",0,'Detailed Cash Flow Chart'!AA117),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG117=\"\",0,'Detailed Cash Flow Chart'!AG117),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN117=\"\",0,'Detailed Cash Flow Chart'!AN117),0)","v":{"$error":"#N/A"}},null,{"$f":"AC117\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S117=\"\",0,'Detailed Cash Flow Chart'!S117),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U117=\"\",0,'Detailed Cash Flow Chart'!U117),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W117=\"\",0,'Detailed Cash Flow Chart'!W117),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y117=\"\",0,'Detailed Cash Flow Chart'!Y117),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA117=\"\",0,'Detailed Cash Flow Chart'!AA117),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG117=\"\",0,'Detailed Cash Flow Chart'!AG117),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN117=\"\",0,'Detailed Cash Flow Chart'!AN117),0)","v":{"$error":"#N/A"}},null,{"$f":"AE117\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S117=\"\",0,'Detailed Cash Flow Chart'!S117),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U117=\"\",0,'Detailed Cash Flow Chart'!U117),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W117=\"\",0,'Detailed Cash Flow Chart'!W117),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y117=\"\",0,'Detailed Cash Flow Chart'!Y117),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA117=\"\",0,'Detailed Cash Flow Chart'!AA117),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG117=\"\",0,'Detailed Cash Flow Chart'!AG117),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN117=\"\",0,'Detailed Cash Flow Chart'!AN117),0)","v":{"$error":"#N/A"}},null,{"$f":"AG117\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S117=\"\",0,'Detailed Cash Flow Chart'!S117),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U117=\"\",0,'Detailed Cash Flow Chart'!U117),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W117=\"\",0,'Detailed Cash Flow Chart'!W117),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y117=\"\",0,'Detailed Cash Flow Chart'!Y117),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA117=\"\",0,'Detailed Cash Flow Chart'!AA117),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG117=\"\",0,'Detailed Cash Flow Chart'!AG117),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN117=\"\",0,'Detailed Cash Flow Chart'!AN117),0)","v":{"$error":"#N/A"}},null,{"$f":"AI117\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S117=\"\",0,'Detailed Cash Flow Chart'!S117),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U117=\"\",0,'Detailed Cash Flow Chart'!U117),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W117=\"\",0,'Detailed Cash Flow Chart'!W117),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y117=\"\",0,'Detailed Cash Flow Chart'!Y117),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA117=\"\",0,'Detailed Cash Flow Chart'!AA117),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG117=\"\",0,'Detailed Cash Flow Chart'!AG117),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN117=\"\",0,'Detailed Cash Flow Chart'!AN117),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C118),NA(),'Detailed Cash Flow Chart'!AJ118)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B118","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D118","v":0},{"$f":"IF(ISERROR(C118),NA(),'Detailed Cash Flow Chart'!C118)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C118),NA(),'Detailed Cash Flow Chart'!AQ118)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E118=0,NA(),M118-'Detailed Cash Flow Chart'!E118)","v":{"$error":"#N/A"}},null,{"$f":"Y118\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S118=\"\",0,'Detailed Cash Flow Chart'!S118),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U118=\"\",0,'Detailed Cash Flow Chart'!U118),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W118=\"\",0,'Detailed Cash Flow Chart'!W118),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y118=\"\",0,'Detailed Cash Flow Chart'!Y118),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA118=\"\",0,'Detailed Cash Flow Chart'!AA118),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG118=\"\",0,'Detailed Cash Flow Chart'!AG118),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN118=\"\",0,'Detailed Cash Flow Chart'!AN118),0)","v":{"$error":"#N/A"}},null,{"$f":"AA118\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S118=\"\",0,'Detailed Cash Flow Chart'!S118),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U118=\"\",0,'Detailed Cash Flow Chart'!U118),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W118=\"\",0,'Detailed Cash Flow Chart'!W118),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y118=\"\",0,'Detailed Cash Flow Chart'!Y118),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA118=\"\",0,'Detailed Cash Flow Chart'!AA118),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG118=\"\",0,'Detailed Cash Flow Chart'!AG118),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN118=\"\",0,'Detailed Cash Flow Chart'!AN118),0)","v":{"$error":"#N/A"}},null,{"$f":"AC118\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S118=\"\",0,'Detailed Cash Flow Chart'!S118),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U118=\"\",0,'Detailed Cash Flow Chart'!U118),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W118=\"\",0,'Detailed Cash Flow Chart'!W118),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y118=\"\",0,'Detailed Cash Flow Chart'!Y118),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA118=\"\",0,'Detailed Cash Flow Chart'!AA118),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG118=\"\",0,'Detailed Cash Flow Chart'!AG118),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN118=\"\",0,'Detailed Cash Flow Chart'!AN118),0)","v":{"$error":"#N/A"}},null,{"$f":"AE118\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S118=\"\",0,'Detailed Cash Flow Chart'!S118),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U118=\"\",0,'Detailed Cash Flow Chart'!U118),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W118=\"\",0,'Detailed Cash Flow Chart'!W118),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y118=\"\",0,'Detailed Cash Flow Chart'!Y118),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA118=\"\",0,'Detailed Cash Flow Chart'!AA118),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG118=\"\",0,'Detailed Cash Flow Chart'!AG118),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN118=\"\",0,'Detailed Cash Flow Chart'!AN118),0)","v":{"$error":"#N/A"}},null,{"$f":"AG118\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S118=\"\",0,'Detailed Cash Flow Chart'!S118),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U118=\"\",0,'Detailed Cash Flow Chart'!U118),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W118=\"\",0,'Detailed Cash Flow Chart'!W118),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y118=\"\",0,'Detailed Cash Flow Chart'!Y118),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA118=\"\",0,'Detailed Cash Flow Chart'!AA118),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG118=\"\",0,'Detailed Cash Flow Chart'!AG118),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN118=\"\",0,'Detailed Cash Flow Chart'!AN118),0)","v":{"$error":"#N/A"}},null,{"$f":"AI118\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S118=\"\",0,'Detailed Cash Flow Chart'!S118),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U118=\"\",0,'Detailed Cash Flow Chart'!U118),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W118=\"\",0,'Detailed Cash Flow Chart'!W118),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y118=\"\",0,'Detailed Cash Flow Chart'!Y118),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA118=\"\",0,'Detailed Cash Flow Chart'!AA118),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG118=\"\",0,'Detailed Cash Flow Chart'!AG118),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN118=\"\",0,'Detailed Cash Flow Chart'!AN118),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C119),NA(),'Detailed Cash Flow Chart'!AJ119)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B119","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D119","v":0},{"$f":"IF(ISERROR(C119),NA(),'Detailed Cash Flow Chart'!C119)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C119),NA(),'Detailed Cash Flow Chart'!AQ119)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E119=0,NA(),M119-'Detailed Cash Flow Chart'!E119)","v":{"$error":"#N/A"}},null,{"$f":"Y119\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S119=\"\",0,'Detailed Cash Flow Chart'!S119),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U119=\"\",0,'Detailed Cash Flow Chart'!U119),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W119=\"\",0,'Detailed Cash Flow Chart'!W119),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y119=\"\",0,'Detailed Cash Flow Chart'!Y119),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA119=\"\",0,'Detailed Cash Flow Chart'!AA119),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG119=\"\",0,'Detailed Cash Flow Chart'!AG119),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN119=\"\",0,'Detailed Cash Flow Chart'!AN119),0)","v":{"$error":"#N/A"}},null,{"$f":"AA119\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S119=\"\",0,'Detailed Cash Flow Chart'!S119),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U119=\"\",0,'Detailed Cash Flow Chart'!U119),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W119=\"\",0,'Detailed Cash Flow Chart'!W119),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y119=\"\",0,'Detailed Cash Flow Chart'!Y119),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA119=\"\",0,'Detailed Cash Flow Chart'!AA119),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG119=\"\",0,'Detailed Cash Flow Chart'!AG119),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN119=\"\",0,'Detailed Cash Flow Chart'!AN119),0)","v":{"$error":"#N/A"}},null,{"$f":"AC119\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S119=\"\",0,'Detailed Cash Flow Chart'!S119),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U119=\"\",0,'Detailed Cash Flow Chart'!U119),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W119=\"\",0,'Detailed Cash Flow Chart'!W119),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y119=\"\",0,'Detailed Cash Flow Chart'!Y119),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA119=\"\",0,'Detailed Cash Flow Chart'!AA119),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG119=\"\",0,'Detailed Cash Flow Chart'!AG119),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN119=\"\",0,'Detailed Cash Flow Chart'!AN119),0)","v":{"$error":"#N/A"}},null,{"$f":"AE119\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S119=\"\",0,'Detailed Cash Flow Chart'!S119),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U119=\"\",0,'Detailed Cash Flow Chart'!U119),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W119=\"\",0,'Detailed Cash Flow Chart'!W119),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y119=\"\",0,'Detailed Cash Flow Chart'!Y119),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA119=\"\",0,'Detailed Cash Flow Chart'!AA119),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG119=\"\",0,'Detailed Cash Flow Chart'!AG119),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN119=\"\",0,'Detailed Cash Flow Chart'!AN119),0)","v":{"$error":"#N/A"}},null,{"$f":"AG119\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S119=\"\",0,'Detailed Cash Flow Chart'!S119),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U119=\"\",0,'Detailed Cash Flow Chart'!U119),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W119=\"\",0,'Detailed Cash Flow Chart'!W119),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y119=\"\",0,'Detailed Cash Flow Chart'!Y119),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA119=\"\",0,'Detailed Cash Flow Chart'!AA119),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG119=\"\",0,'Detailed Cash Flow Chart'!AG119),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN119=\"\",0,'Detailed Cash Flow Chart'!AN119),0)","v":{"$error":"#N/A"}},null,{"$f":"AI119\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S119=\"\",0,'Detailed Cash Flow Chart'!S119),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U119=\"\",0,'Detailed Cash Flow Chart'!U119),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W119=\"\",0,'Detailed Cash Flow Chart'!W119),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y119=\"\",0,'Detailed Cash Flow Chart'!Y119),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA119=\"\",0,'Detailed Cash Flow Chart'!AA119),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG119=\"\",0,'Detailed Cash Flow Chart'!AG119),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN119=\"\",0,'Detailed Cash Flow Chart'!AN119),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C120),NA(),'Detailed Cash Flow Chart'!AJ120)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B120","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D120","v":0},{"$f":"IF(ISERROR(C120),NA(),'Detailed Cash Flow Chart'!C120)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C120),NA(),'Detailed Cash Flow Chart'!AQ120)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E120=0,NA(),M120-'Detailed Cash Flow Chart'!E120)","v":{"$error":"#N/A"}},null,{"$f":"Y120\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S120=\"\",0,'Detailed Cash Flow Chart'!S120),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U120=\"\",0,'Detailed Cash Flow Chart'!U120),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W120=\"\",0,'Detailed Cash Flow Chart'!W120),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y120=\"\",0,'Detailed Cash Flow Chart'!Y120),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA120=\"\",0,'Detailed Cash Flow Chart'!AA120),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG120=\"\",0,'Detailed Cash Flow Chart'!AG120),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN120=\"\",0,'Detailed Cash Flow Chart'!AN120),0)","v":{"$error":"#N/A"}},null,{"$f":"AA120\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S120=\"\",0,'Detailed Cash Flow Chart'!S120),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U120=\"\",0,'Detailed Cash Flow Chart'!U120),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W120=\"\",0,'Detailed Cash Flow Chart'!W120),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y120=\"\",0,'Detailed Cash Flow Chart'!Y120),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA120=\"\",0,'Detailed Cash Flow Chart'!AA120),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG120=\"\",0,'Detailed Cash Flow Chart'!AG120),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN120=\"\",0,'Detailed Cash Flow Chart'!AN120),0)","v":{"$error":"#N/A"}},null,{"$f":"AC120\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S120=\"\",0,'Detailed Cash Flow Chart'!S120),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U120=\"\",0,'Detailed Cash Flow Chart'!U120),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W120=\"\",0,'Detailed Cash Flow Chart'!W120),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y120=\"\",0,'Detailed Cash Flow Chart'!Y120),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA120=\"\",0,'Detailed Cash Flow Chart'!AA120),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG120=\"\",0,'Detailed Cash Flow Chart'!AG120),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN120=\"\",0,'Detailed Cash Flow Chart'!AN120),0)","v":{"$error":"#N/A"}},null,{"$f":"AE120\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S120=\"\",0,'Detailed Cash Flow Chart'!S120),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U120=\"\",0,'Detailed Cash Flow Chart'!U120),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W120=\"\",0,'Detailed Cash Flow Chart'!W120),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y120=\"\",0,'Detailed Cash Flow Chart'!Y120),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA120=\"\",0,'Detailed Cash Flow Chart'!AA120),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG120=\"\",0,'Detailed Cash Flow Chart'!AG120),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN120=\"\",0,'Detailed Cash Flow Chart'!AN120),0)","v":{"$error":"#N/A"}},null,{"$f":"AG120\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S120=\"\",0,'Detailed Cash Flow Chart'!S120),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U120=\"\",0,'Detailed Cash Flow Chart'!U120),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W120=\"\",0,'Detailed Cash Flow Chart'!W120),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y120=\"\",0,'Detailed Cash Flow Chart'!Y120),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA120=\"\",0,'Detailed Cash Flow Chart'!AA120),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG120=\"\",0,'Detailed Cash Flow Chart'!AG120),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN120=\"\",0,'Detailed Cash Flow Chart'!AN120),0)","v":{"$error":"#N/A"}},null,{"$f":"AI120\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S120=\"\",0,'Detailed Cash Flow Chart'!S120),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U120=\"\",0,'Detailed Cash Flow Chart'!U120),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W120=\"\",0,'Detailed Cash Flow Chart'!W120),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y120=\"\",0,'Detailed Cash Flow Chart'!Y120),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA120=\"\",0,'Detailed Cash Flow Chart'!AA120),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG120=\"\",0,'Detailed Cash Flow Chart'!AG120),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN120=\"\",0,'Detailed Cash Flow Chart'!AN120),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C121),NA(),'Detailed Cash Flow Chart'!AJ121)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B121","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D121","v":0},{"$f":"IF(ISERROR(C121),NA(),'Detailed Cash Flow Chart'!C121)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C121),NA(),'Detailed Cash Flow Chart'!AQ121)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E121=0,NA(),M121-'Detailed Cash Flow Chart'!E121)","v":{"$error":"#N/A"}},null,{"$f":"Y121\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S121=\"\",0,'Detailed Cash Flow Chart'!S121),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U121=\"\",0,'Detailed Cash Flow Chart'!U121),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W121=\"\",0,'Detailed Cash Flow Chart'!W121),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y121=\"\",0,'Detailed Cash Flow Chart'!Y121),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA121=\"\",0,'Detailed Cash Flow Chart'!AA121),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG121=\"\",0,'Detailed Cash Flow Chart'!AG121),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN121=\"\",0,'Detailed Cash Flow Chart'!AN121),0)","v":{"$error":"#N/A"}},null,{"$f":"AA121\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S121=\"\",0,'Detailed Cash Flow Chart'!S121),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U121=\"\",0,'Detailed Cash Flow Chart'!U121),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W121=\"\",0,'Detailed Cash Flow Chart'!W121),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y121=\"\",0,'Detailed Cash Flow Chart'!Y121),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA121=\"\",0,'Detailed Cash Flow Chart'!AA121),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG121=\"\",0,'Detailed Cash Flow Chart'!AG121),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN121=\"\",0,'Detailed Cash Flow Chart'!AN121),0)","v":{"$error":"#N/A"}},null,{"$f":"AC121\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S121=\"\",0,'Detailed Cash Flow Chart'!S121),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U121=\"\",0,'Detailed Cash Flow Chart'!U121),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W121=\"\",0,'Detailed Cash Flow Chart'!W121),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y121=\"\",0,'Detailed Cash Flow Chart'!Y121),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA121=\"\",0,'Detailed Cash Flow Chart'!AA121),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG121=\"\",0,'Detailed Cash Flow Chart'!AG121),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN121=\"\",0,'Detailed Cash Flow Chart'!AN121),0)","v":{"$error":"#N/A"}},null,{"$f":"AE121\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S121=\"\",0,'Detailed Cash Flow Chart'!S121),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U121=\"\",0,'Detailed Cash Flow Chart'!U121),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W121=\"\",0,'Detailed Cash Flow Chart'!W121),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y121=\"\",0,'Detailed Cash Flow Chart'!Y121),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA121=\"\",0,'Detailed Cash Flow Chart'!AA121),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG121=\"\",0,'Detailed Cash Flow Chart'!AG121),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN121=\"\",0,'Detailed Cash Flow Chart'!AN121),0)","v":{"$error":"#N/A"}},null,{"$f":"AG121\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S121=\"\",0,'Detailed Cash Flow Chart'!S121),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U121=\"\",0,'Detailed Cash Flow Chart'!U121),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W121=\"\",0,'Detailed Cash Flow Chart'!W121),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y121=\"\",0,'Detailed Cash Flow Chart'!Y121),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA121=\"\",0,'Detailed Cash Flow Chart'!AA121),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG121=\"\",0,'Detailed Cash Flow Chart'!AG121),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN121=\"\",0,'Detailed Cash Flow Chart'!AN121),0)","v":{"$error":"#N/A"}},null,{"$f":"AI121\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S121=\"\",0,'Detailed Cash Flow Chart'!S121),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U121=\"\",0,'Detailed Cash Flow Chart'!U121),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W121=\"\",0,'Detailed Cash Flow Chart'!W121),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y121=\"\",0,'Detailed Cash Flow Chart'!Y121),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA121=\"\",0,'Detailed Cash Flow Chart'!AA121),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG121=\"\",0,'Detailed Cash Flow Chart'!AG121),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN121=\"\",0,'Detailed Cash Flow Chart'!AN121),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C122),NA(),'Detailed Cash Flow Chart'!AJ122)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B122","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D122","v":0},{"$f":"IF(ISERROR(C122),NA(),'Detailed Cash Flow Chart'!C122)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C122),NA(),'Detailed Cash Flow Chart'!AQ122)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E122=0,NA(),M122-'Detailed Cash Flow Chart'!E122)","v":{"$error":"#N/A"}},null,{"$f":"Y122\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S122=\"\",0,'Detailed Cash Flow Chart'!S122),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U122=\"\",0,'Detailed Cash Flow Chart'!U122),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W122=\"\",0,'Detailed Cash Flow Chart'!W122),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y122=\"\",0,'Detailed Cash Flow Chart'!Y122),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA122=\"\",0,'Detailed Cash Flow Chart'!AA122),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG122=\"\",0,'Detailed Cash Flow Chart'!AG122),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN122=\"\",0,'Detailed Cash Flow Chart'!AN122),0)","v":{"$error":"#N/A"}},null,{"$f":"AA122\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S122=\"\",0,'Detailed Cash Flow Chart'!S122),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U122=\"\",0,'Detailed Cash Flow Chart'!U122),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W122=\"\",0,'Detailed Cash Flow Chart'!W122),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y122=\"\",0,'Detailed Cash Flow Chart'!Y122),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA122=\"\",0,'Detailed Cash Flow Chart'!AA122),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG122=\"\",0,'Detailed Cash Flow Chart'!AG122),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN122=\"\",0,'Detailed Cash Flow Chart'!AN122),0)","v":{"$error":"#N/A"}},null,{"$f":"AC122\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S122=\"\",0,'Detailed Cash Flow Chart'!S122),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U122=\"\",0,'Detailed Cash Flow Chart'!U122),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W122=\"\",0,'Detailed Cash Flow Chart'!W122),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y122=\"\",0,'Detailed Cash Flow Chart'!Y122),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA122=\"\",0,'Detailed Cash Flow Chart'!AA122),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG122=\"\",0,'Detailed Cash Flow Chart'!AG122),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN122=\"\",0,'Detailed Cash Flow Chart'!AN122),0)","v":{"$error":"#N/A"}},null,{"$f":"AE122\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S122=\"\",0,'Detailed Cash Flow Chart'!S122),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U122=\"\",0,'Detailed Cash Flow Chart'!U122),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W122=\"\",0,'Detailed Cash Flow Chart'!W122),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y122=\"\",0,'Detailed Cash Flow Chart'!Y122),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA122=\"\",0,'Detailed Cash Flow Chart'!AA122),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG122=\"\",0,'Detailed Cash Flow Chart'!AG122),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN122=\"\",0,'Detailed Cash Flow Chart'!AN122),0)","v":{"$error":"#N/A"}},null,{"$f":"AG122\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S122=\"\",0,'Detailed Cash Flow Chart'!S122),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U122=\"\",0,'Detailed Cash Flow Chart'!U122),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W122=\"\",0,'Detailed Cash Flow Chart'!W122),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y122=\"\",0,'Detailed Cash Flow Chart'!Y122),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA122=\"\",0,'Detailed Cash Flow Chart'!AA122),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG122=\"\",0,'Detailed Cash Flow Chart'!AG122),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN122=\"\",0,'Detailed Cash Flow Chart'!AN122),0)","v":{"$error":"#N/A"}},null,{"$f":"AI122\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S122=\"\",0,'Detailed Cash Flow Chart'!S122),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U122=\"\",0,'Detailed Cash Flow Chart'!U122),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W122=\"\",0,'Detailed Cash Flow Chart'!W122),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y122=\"\",0,'Detailed Cash Flow Chart'!Y122),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA122=\"\",0,'Detailed Cash Flow Chart'!AA122),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG122=\"\",0,'Detailed Cash Flow Chart'!AG122),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN122=\"\",0,'Detailed Cash Flow Chart'!AN122),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C123),NA(),'Detailed Cash Flow Chart'!AJ123)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B123","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D123","v":0},{"$f":"IF(ISERROR(C123),NA(),'Detailed Cash Flow Chart'!C123)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C123),NA(),'Detailed Cash Flow Chart'!AQ123)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E123=0,NA(),M123-'Detailed Cash Flow Chart'!E123)","v":{"$error":"#N/A"}},null,{"$f":"Y123\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S123=\"\",0,'Detailed Cash Flow Chart'!S123),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U123=\"\",0,'Detailed Cash Flow Chart'!U123),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W123=\"\",0,'Detailed Cash Flow Chart'!W123),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y123=\"\",0,'Detailed Cash Flow Chart'!Y123),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA123=\"\",0,'Detailed Cash Flow Chart'!AA123),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG123=\"\",0,'Detailed Cash Flow Chart'!AG123),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN123=\"\",0,'Detailed Cash Flow Chart'!AN123),0)","v":{"$error":"#N/A"}},null,{"$f":"AA123\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S123=\"\",0,'Detailed Cash Flow Chart'!S123),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U123=\"\",0,'Detailed Cash Flow Chart'!U123),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W123=\"\",0,'Detailed Cash Flow Chart'!W123),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y123=\"\",0,'Detailed Cash Flow Chart'!Y123),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA123=\"\",0,'Detailed Cash Flow Chart'!AA123),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG123=\"\",0,'Detailed Cash Flow Chart'!AG123),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN123=\"\",0,'Detailed Cash Flow Chart'!AN123),0)","v":{"$error":"#N/A"}},null,{"$f":"AC123\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S123=\"\",0,'Detailed Cash Flow Chart'!S123),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U123=\"\",0,'Detailed Cash Flow Chart'!U123),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W123=\"\",0,'Detailed Cash Flow Chart'!W123),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y123=\"\",0,'Detailed Cash Flow Chart'!Y123),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA123=\"\",0,'Detailed Cash Flow Chart'!AA123),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG123=\"\",0,'Detailed Cash Flow Chart'!AG123),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN123=\"\",0,'Detailed Cash Flow Chart'!AN123),0)","v":{"$error":"#N/A"}},null,{"$f":"AE123\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S123=\"\",0,'Detailed Cash Flow Chart'!S123),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U123=\"\",0,'Detailed Cash Flow Chart'!U123),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W123=\"\",0,'Detailed Cash Flow Chart'!W123),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y123=\"\",0,'Detailed Cash Flow Chart'!Y123),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA123=\"\",0,'Detailed Cash Flow Chart'!AA123),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG123=\"\",0,'Detailed Cash Flow Chart'!AG123),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN123=\"\",0,'Detailed Cash Flow Chart'!AN123),0)","v":{"$error":"#N/A"}},null,{"$f":"AG123\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S123=\"\",0,'Detailed Cash Flow Chart'!S123),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U123=\"\",0,'Detailed Cash Flow Chart'!U123),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W123=\"\",0,'Detailed Cash Flow Chart'!W123),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y123=\"\",0,'Detailed Cash Flow Chart'!Y123),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA123=\"\",0,'Detailed Cash Flow Chart'!AA123),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG123=\"\",0,'Detailed Cash Flow Chart'!AG123),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN123=\"\",0,'Detailed Cash Flow Chart'!AN123),0)","v":{"$error":"#N/A"}},null,{"$f":"AI123\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S123=\"\",0,'Detailed Cash Flow Chart'!S123),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U123=\"\",0,'Detailed Cash Flow Chart'!U123),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W123=\"\",0,'Detailed Cash Flow Chart'!W123),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y123=\"\",0,'Detailed Cash Flow Chart'!Y123),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA123=\"\",0,'Detailed Cash Flow Chart'!AA123),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG123=\"\",0,'Detailed Cash Flow Chart'!AG123),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN123=\"\",0,'Detailed Cash Flow Chart'!AN123),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C124),NA(),'Detailed Cash Flow Chart'!AJ124)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B124","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D124","v":0},{"$f":"IF(ISERROR(C124),NA(),'Detailed Cash Flow Chart'!C124)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C124),NA(),'Detailed Cash Flow Chart'!AQ124)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E124=0,NA(),M124-'Detailed Cash Flow Chart'!E124)","v":{"$error":"#N/A"}},null,{"$f":"Y124\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S124=\"\",0,'Detailed Cash Flow Chart'!S124),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U124=\"\",0,'Detailed Cash Flow Chart'!U124),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W124=\"\",0,'Detailed Cash Flow Chart'!W124),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y124=\"\",0,'Detailed Cash Flow Chart'!Y124),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA124=\"\",0,'Detailed Cash Flow Chart'!AA124),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG124=\"\",0,'Detailed Cash Flow Chart'!AG124),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN124=\"\",0,'Detailed Cash Flow Chart'!AN124),0)","v":{"$error":"#N/A"}},null,{"$f":"AA124\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S124=\"\",0,'Detailed Cash Flow Chart'!S124),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U124=\"\",0,'Detailed Cash Flow Chart'!U124),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W124=\"\",0,'Detailed Cash Flow Chart'!W124),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y124=\"\",0,'Detailed Cash Flow Chart'!Y124),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA124=\"\",0,'Detailed Cash Flow Chart'!AA124),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG124=\"\",0,'Detailed Cash Flow Chart'!AG124),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN124=\"\",0,'Detailed Cash Flow Chart'!AN124),0)","v":{"$error":"#N/A"}},null,{"$f":"AC124\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S124=\"\",0,'Detailed Cash Flow Chart'!S124),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U124=\"\",0,'Detailed Cash Flow Chart'!U124),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W124=\"\",0,'Detailed Cash Flow Chart'!W124),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y124=\"\",0,'Detailed Cash Flow Chart'!Y124),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA124=\"\",0,'Detailed Cash Flow Chart'!AA124),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG124=\"\",0,'Detailed Cash Flow Chart'!AG124),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN124=\"\",0,'Detailed Cash Flow Chart'!AN124),0)","v":{"$error":"#N/A"}},null,{"$f":"AE124\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S124=\"\",0,'Detailed Cash Flow Chart'!S124),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U124=\"\",0,'Detailed Cash Flow Chart'!U124),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W124=\"\",0,'Detailed Cash Flow Chart'!W124),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y124=\"\",0,'Detailed Cash Flow Chart'!Y124),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA124=\"\",0,'Detailed Cash Flow Chart'!AA124),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG124=\"\",0,'Detailed Cash Flow Chart'!AG124),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN124=\"\",0,'Detailed Cash Flow Chart'!AN124),0)","v":{"$error":"#N/A"}},null,{"$f":"AG124\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S124=\"\",0,'Detailed Cash Flow Chart'!S124),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U124=\"\",0,'Detailed Cash Flow Chart'!U124),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W124=\"\",0,'Detailed Cash Flow Chart'!W124),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y124=\"\",0,'Detailed Cash Flow Chart'!Y124),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA124=\"\",0,'Detailed Cash Flow Chart'!AA124),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG124=\"\",0,'Detailed Cash Flow Chart'!AG124),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN124=\"\",0,'Detailed Cash Flow Chart'!AN124),0)","v":{"$error":"#N/A"}},null,{"$f":"AI124\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S124=\"\",0,'Detailed Cash Flow Chart'!S124),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U124=\"\",0,'Detailed Cash Flow Chart'!U124),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W124=\"\",0,'Detailed Cash Flow Chart'!W124),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y124=\"\",0,'Detailed Cash Flow Chart'!Y124),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA124=\"\",0,'Detailed Cash Flow Chart'!AA124),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG124=\"\",0,'Detailed Cash Flow Chart'!AG124),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN124=\"\",0,'Detailed Cash Flow Chart'!AN124),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C125),NA(),'Detailed Cash Flow Chart'!AJ125)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B125","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D125","v":0},{"$f":"IF(ISERROR(C125),NA(),'Detailed Cash Flow Chart'!C125)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C125),NA(),'Detailed Cash Flow Chart'!AQ125)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E125=0,NA(),M125-'Detailed Cash Flow Chart'!E125)","v":{"$error":"#N/A"}},null,{"$f":"Y125\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S125=\"\",0,'Detailed Cash Flow Chart'!S125),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U125=\"\",0,'Detailed Cash Flow Chart'!U125),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W125=\"\",0,'Detailed Cash Flow Chart'!W125),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y125=\"\",0,'Detailed Cash Flow Chart'!Y125),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA125=\"\",0,'Detailed Cash Flow Chart'!AA125),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG125=\"\",0,'Detailed Cash Flow Chart'!AG125),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN125=\"\",0,'Detailed Cash Flow Chart'!AN125),0)","v":{"$error":"#N/A"}},null,{"$f":"AA125\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S125=\"\",0,'Detailed Cash Flow Chart'!S125),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U125=\"\",0,'Detailed Cash Flow Chart'!U125),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W125=\"\",0,'Detailed Cash Flow Chart'!W125),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y125=\"\",0,'Detailed Cash Flow Chart'!Y125),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA125=\"\",0,'Detailed Cash Flow Chart'!AA125),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG125=\"\",0,'Detailed Cash Flow Chart'!AG125),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN125=\"\",0,'Detailed Cash Flow Chart'!AN125),0)","v":{"$error":"#N/A"}},null,{"$f":"AC125\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S125=\"\",0,'Detailed Cash Flow Chart'!S125),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U125=\"\",0,'Detailed Cash Flow Chart'!U125),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W125=\"\",0,'Detailed Cash Flow Chart'!W125),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y125=\"\",0,'Detailed Cash Flow Chart'!Y125),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA125=\"\",0,'Detailed Cash Flow Chart'!AA125),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG125=\"\",0,'Detailed Cash Flow Chart'!AG125),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN125=\"\",0,'Detailed Cash Flow Chart'!AN125),0)","v":{"$error":"#N/A"}},null,{"$f":"AE125\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S125=\"\",0,'Detailed Cash Flow Chart'!S125),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U125=\"\",0,'Detailed Cash Flow Chart'!U125),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W125=\"\",0,'Detailed Cash Flow Chart'!W125),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y125=\"\",0,'Detailed Cash Flow Chart'!Y125),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA125=\"\",0,'Detailed Cash Flow Chart'!AA125),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG125=\"\",0,'Detailed Cash Flow Chart'!AG125),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN125=\"\",0,'Detailed Cash Flow Chart'!AN125),0)","v":{"$error":"#N/A"}},null,{"$f":"AG125\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S125=\"\",0,'Detailed Cash Flow Chart'!S125),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U125=\"\",0,'Detailed Cash Flow Chart'!U125),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W125=\"\",0,'Detailed Cash Flow Chart'!W125),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y125=\"\",0,'Detailed Cash Flow Chart'!Y125),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA125=\"\",0,'Detailed Cash Flow Chart'!AA125),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG125=\"\",0,'Detailed Cash Flow Chart'!AG125),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN125=\"\",0,'Detailed Cash Flow Chart'!AN125),0)","v":{"$error":"#N/A"}},null,{"$f":"AI125\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S125=\"\",0,'Detailed Cash Flow Chart'!S125),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U125=\"\",0,'Detailed Cash Flow Chart'!U125),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W125=\"\",0,'Detailed Cash Flow Chart'!W125),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y125=\"\",0,'Detailed Cash Flow Chart'!Y125),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA125=\"\",0,'Detailed Cash Flow Chart'!AA125),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG125=\"\",0,'Detailed Cash Flow Chart'!AG125),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN125=\"\",0,'Detailed Cash Flow Chart'!AN125),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C126),NA(),'Detailed Cash Flow Chart'!AJ126)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B126","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D126","v":0},{"$f":"IF(ISERROR(C126),NA(),'Detailed Cash Flow Chart'!C126)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C126),NA(),'Detailed Cash Flow Chart'!AQ126)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E126=0,NA(),M126-'Detailed Cash Flow Chart'!E126)","v":{"$error":"#N/A"}},null,{"$f":"Y126\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S126=\"\",0,'Detailed Cash Flow Chart'!S126),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U126=\"\",0,'Detailed Cash Flow Chart'!U126),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W126=\"\",0,'Detailed Cash Flow Chart'!W126),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y126=\"\",0,'Detailed Cash Flow Chart'!Y126),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA126=\"\",0,'Detailed Cash Flow Chart'!AA126),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG126=\"\",0,'Detailed Cash Flow Chart'!AG126),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN126=\"\",0,'Detailed Cash Flow Chart'!AN126),0)","v":{"$error":"#N/A"}},null,{"$f":"AA126\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S126=\"\",0,'Detailed Cash Flow Chart'!S126),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U126=\"\",0,'Detailed Cash Flow Chart'!U126),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W126=\"\",0,'Detailed Cash Flow Chart'!W126),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y126=\"\",0,'Detailed Cash Flow Chart'!Y126),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA126=\"\",0,'Detailed Cash Flow Chart'!AA126),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG126=\"\",0,'Detailed Cash Flow Chart'!AG126),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN126=\"\",0,'Detailed Cash Flow Chart'!AN126),0)","v":{"$error":"#N/A"}},null,{"$f":"AC126\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S126=\"\",0,'Detailed Cash Flow Chart'!S126),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U126=\"\",0,'Detailed Cash Flow Chart'!U126),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W126=\"\",0,'Detailed Cash Flow Chart'!W126),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y126=\"\",0,'Detailed Cash Flow Chart'!Y126),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA126=\"\",0,'Detailed Cash Flow Chart'!AA126),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG126=\"\",0,'Detailed Cash Flow Chart'!AG126),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN126=\"\",0,'Detailed Cash Flow Chart'!AN126),0)","v":{"$error":"#N/A"}},null,{"$f":"AE126\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S126=\"\",0,'Detailed Cash Flow Chart'!S126),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U126=\"\",0,'Detailed Cash Flow Chart'!U126),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W126=\"\",0,'Detailed Cash Flow Chart'!W126),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y126=\"\",0,'Detailed Cash Flow Chart'!Y126),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA126=\"\",0,'Detailed Cash Flow Chart'!AA126),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG126=\"\",0,'Detailed Cash Flow Chart'!AG126),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN126=\"\",0,'Detailed Cash Flow Chart'!AN126),0)","v":{"$error":"#N/A"}},null,{"$f":"AG126\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S126=\"\",0,'Detailed Cash Flow Chart'!S126),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U126=\"\",0,'Detailed Cash Flow Chart'!U126),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W126=\"\",0,'Detailed Cash Flow Chart'!W126),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y126=\"\",0,'Detailed Cash Flow Chart'!Y126),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA126=\"\",0,'Detailed Cash Flow Chart'!AA126),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG126=\"\",0,'Detailed Cash Flow Chart'!AG126),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN126=\"\",0,'Detailed Cash Flow Chart'!AN126),0)","v":{"$error":"#N/A"}},null,{"$f":"AI126\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S126=\"\",0,'Detailed Cash Flow Chart'!S126),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U126=\"\",0,'Detailed Cash Flow Chart'!U126),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W126=\"\",0,'Detailed Cash Flow Chart'!W126),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y126=\"\",0,'Detailed Cash Flow Chart'!Y126),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA126=\"\",0,'Detailed Cash Flow Chart'!AA126),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG126=\"\",0,'Detailed Cash Flow Chart'!AG126),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN126=\"\",0,'Detailed Cash Flow Chart'!AN126),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C127),NA(),'Detailed Cash Flow Chart'!AJ127)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B127","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D127","v":0},{"$f":"IF(ISERROR(C127),NA(),'Detailed Cash Flow Chart'!C127)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C127),NA(),'Detailed Cash Flow Chart'!AQ127)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E127=0,NA(),M127-'Detailed Cash Flow Chart'!E127)","v":{"$error":"#N/A"}},null,{"$f":"Y127\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S127=\"\",0,'Detailed Cash Flow Chart'!S127),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U127=\"\",0,'Detailed Cash Flow Chart'!U127),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W127=\"\",0,'Detailed Cash Flow Chart'!W127),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y127=\"\",0,'Detailed Cash Flow Chart'!Y127),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA127=\"\",0,'Detailed Cash Flow Chart'!AA127),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG127=\"\",0,'Detailed Cash Flow Chart'!AG127),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN127=\"\",0,'Detailed Cash Flow Chart'!AN127),0)","v":{"$error":"#N/A"}},null,{"$f":"AA127\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S127=\"\",0,'Detailed Cash Flow Chart'!S127),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U127=\"\",0,'Detailed Cash Flow Chart'!U127),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W127=\"\",0,'Detailed Cash Flow Chart'!W127),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y127=\"\",0,'Detailed Cash Flow Chart'!Y127),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA127=\"\",0,'Detailed Cash Flow Chart'!AA127),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG127=\"\",0,'Detailed Cash Flow Chart'!AG127),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN127=\"\",0,'Detailed Cash Flow Chart'!AN127),0)","v":{"$error":"#N/A"}},null,{"$f":"AC127\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S127=\"\",0,'Detailed Cash Flow Chart'!S127),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U127=\"\",0,'Detailed Cash Flow Chart'!U127),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W127=\"\",0,'Detailed Cash Flow Chart'!W127),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y127=\"\",0,'Detailed Cash Flow Chart'!Y127),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA127=\"\",0,'Detailed Cash Flow Chart'!AA127),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG127=\"\",0,'Detailed Cash Flow Chart'!AG127),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN127=\"\",0,'Detailed Cash Flow Chart'!AN127),0)","v":{"$error":"#N/A"}},null,{"$f":"AE127\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S127=\"\",0,'Detailed Cash Flow Chart'!S127),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U127=\"\",0,'Detailed Cash Flow Chart'!U127),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W127=\"\",0,'Detailed Cash Flow Chart'!W127),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y127=\"\",0,'Detailed Cash Flow Chart'!Y127),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA127=\"\",0,'Detailed Cash Flow Chart'!AA127),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG127=\"\",0,'Detailed Cash Flow Chart'!AG127),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN127=\"\",0,'Detailed Cash Flow Chart'!AN127),0)","v":{"$error":"#N/A"}},null,{"$f":"AG127\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S127=\"\",0,'Detailed Cash Flow Chart'!S127),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U127=\"\",0,'Detailed Cash Flow Chart'!U127),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W127=\"\",0,'Detailed Cash Flow Chart'!W127),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y127=\"\",0,'Detailed Cash Flow Chart'!Y127),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA127=\"\",0,'Detailed Cash Flow Chart'!AA127),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG127=\"\",0,'Detailed Cash Flow Chart'!AG127),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN127=\"\",0,'Detailed Cash Flow Chart'!AN127),0)","v":{"$error":"#N/A"}},null,{"$f":"AI127\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S127=\"\",0,'Detailed Cash Flow Chart'!S127),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U127=\"\",0,'Detailed Cash Flow Chart'!U127),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W127=\"\",0,'Detailed Cash Flow Chart'!W127),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y127=\"\",0,'Detailed Cash Flow Chart'!Y127),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA127=\"\",0,'Detailed Cash Flow Chart'!AA127),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG127=\"\",0,'Detailed Cash Flow Chart'!AG127),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN127=\"\",0,'Detailed Cash Flow Chart'!AN127),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C128),NA(),'Detailed Cash Flow Chart'!AJ128)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B128","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D128","v":0},{"$f":"IF(ISERROR(C128),NA(),'Detailed Cash Flow Chart'!C128)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C128),NA(),'Detailed Cash Flow Chart'!AQ128)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E128=0,NA(),M128-'Detailed Cash Flow Chart'!E128)","v":{"$error":"#N/A"}},null,{"$f":"Y128\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S128=\"\",0,'Detailed Cash Flow Chart'!S128),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U128=\"\",0,'Detailed Cash Flow Chart'!U128),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W128=\"\",0,'Detailed Cash Flow Chart'!W128),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y128=\"\",0,'Detailed Cash Flow Chart'!Y128),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA128=\"\",0,'Detailed Cash Flow Chart'!AA128),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG128=\"\",0,'Detailed Cash Flow Chart'!AG128),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN128=\"\",0,'Detailed Cash Flow Chart'!AN128),0)","v":{"$error":"#N/A"}},null,{"$f":"AA128\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S128=\"\",0,'Detailed Cash Flow Chart'!S128),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U128=\"\",0,'Detailed Cash Flow Chart'!U128),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W128=\"\",0,'Detailed Cash Flow Chart'!W128),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y128=\"\",0,'Detailed Cash Flow Chart'!Y128),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA128=\"\",0,'Detailed Cash Flow Chart'!AA128),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG128=\"\",0,'Detailed Cash Flow Chart'!AG128),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN128=\"\",0,'Detailed Cash Flow Chart'!AN128),0)","v":{"$error":"#N/A"}},null,{"$f":"AC128\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S128=\"\",0,'Detailed Cash Flow Chart'!S128),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U128=\"\",0,'Detailed Cash Flow Chart'!U128),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W128=\"\",0,'Detailed Cash Flow Chart'!W128),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y128=\"\",0,'Detailed Cash Flow Chart'!Y128),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA128=\"\",0,'Detailed Cash Flow Chart'!AA128),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG128=\"\",0,'Detailed Cash Flow Chart'!AG128),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN128=\"\",0,'Detailed Cash Flow Chart'!AN128),0)","v":{"$error":"#N/A"}},null,{"$f":"AE128\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S128=\"\",0,'Detailed Cash Flow Chart'!S128),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U128=\"\",0,'Detailed Cash Flow Chart'!U128),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W128=\"\",0,'Detailed Cash Flow Chart'!W128),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y128=\"\",0,'Detailed Cash Flow Chart'!Y128),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA128=\"\",0,'Detailed Cash Flow Chart'!AA128),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG128=\"\",0,'Detailed Cash Flow Chart'!AG128),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN128=\"\",0,'Detailed Cash Flow Chart'!AN128),0)","v":{"$error":"#N/A"}},null,{"$f":"AG128\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S128=\"\",0,'Detailed Cash Flow Chart'!S128),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U128=\"\",0,'Detailed Cash Flow Chart'!U128),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W128=\"\",0,'Detailed Cash Flow Chart'!W128),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y128=\"\",0,'Detailed Cash Flow Chart'!Y128),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA128=\"\",0,'Detailed Cash Flow Chart'!AA128),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG128=\"\",0,'Detailed Cash Flow Chart'!AG128),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN128=\"\",0,'Detailed Cash Flow Chart'!AN128),0)","v":{"$error":"#N/A"}},null,{"$f":"AI128\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S128=\"\",0,'Detailed Cash Flow Chart'!S128),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U128=\"\",0,'Detailed Cash Flow Chart'!U128),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W128=\"\",0,'Detailed Cash Flow Chart'!W128),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y128=\"\",0,'Detailed Cash Flow Chart'!Y128),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA128=\"\",0,'Detailed Cash Flow Chart'!AA128),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG128=\"\",0,'Detailed Cash Flow Chart'!AG128),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN128=\"\",0,'Detailed Cash Flow Chart'!AN128),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C129),NA(),'Detailed Cash Flow Chart'!AJ129)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B129","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D129","v":0},{"$f":"IF(ISERROR(C129),NA(),'Detailed Cash Flow Chart'!C129)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C129),NA(),'Detailed Cash Flow Chart'!AQ129)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E129=0,NA(),M129-'Detailed Cash Flow Chart'!E129)","v":{"$error":"#N/A"}},null,{"$f":"Y129\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S129=\"\",0,'Detailed Cash Flow Chart'!S129),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U129=\"\",0,'Detailed Cash Flow Chart'!U129),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W129=\"\",0,'Detailed Cash Flow Chart'!W129),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y129=\"\",0,'Detailed Cash Flow Chart'!Y129),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA129=\"\",0,'Detailed Cash Flow Chart'!AA129),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG129=\"\",0,'Detailed Cash Flow Chart'!AG129),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN129=\"\",0,'Detailed Cash Flow Chart'!AN129),0)","v":{"$error":"#N/A"}},null,{"$f":"AA129\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S129=\"\",0,'Detailed Cash Flow Chart'!S129),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U129=\"\",0,'Detailed Cash Flow Chart'!U129),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W129=\"\",0,'Detailed Cash Flow Chart'!W129),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y129=\"\",0,'Detailed Cash Flow Chart'!Y129),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA129=\"\",0,'Detailed Cash Flow Chart'!AA129),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG129=\"\",0,'Detailed Cash Flow Chart'!AG129),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN129=\"\",0,'Detailed Cash Flow Chart'!AN129),0)","v":{"$error":"#N/A"}},null,{"$f":"AC129\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S129=\"\",0,'Detailed Cash Flow Chart'!S129),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U129=\"\",0,'Detailed Cash Flow Chart'!U129),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W129=\"\",0,'Detailed Cash Flow Chart'!W129),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y129=\"\",0,'Detailed Cash Flow Chart'!Y129),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA129=\"\",0,'Detailed Cash Flow Chart'!AA129),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG129=\"\",0,'Detailed Cash Flow Chart'!AG129),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN129=\"\",0,'Detailed Cash Flow Chart'!AN129),0)","v":{"$error":"#N/A"}},null,{"$f":"AE129\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S129=\"\",0,'Detailed Cash Flow Chart'!S129),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U129=\"\",0,'Detailed Cash Flow Chart'!U129),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W129=\"\",0,'Detailed Cash Flow Chart'!W129),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y129=\"\",0,'Detailed Cash Flow Chart'!Y129),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA129=\"\",0,'Detailed Cash Flow Chart'!AA129),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG129=\"\",0,'Detailed Cash Flow Chart'!AG129),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN129=\"\",0,'Detailed Cash Flow Chart'!AN129),0)","v":{"$error":"#N/A"}},null,{"$f":"AG129\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S129=\"\",0,'Detailed Cash Flow Chart'!S129),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U129=\"\",0,'Detailed Cash Flow Chart'!U129),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W129=\"\",0,'Detailed Cash Flow Chart'!W129),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y129=\"\",0,'Detailed Cash Flow Chart'!Y129),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA129=\"\",0,'Detailed Cash Flow Chart'!AA129),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG129=\"\",0,'Detailed Cash Flow Chart'!AG129),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN129=\"\",0,'Detailed Cash Flow Chart'!AN129),0)","v":{"$error":"#N/A"}},null,{"$f":"AI129\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S129=\"\",0,'Detailed Cash Flow Chart'!S129),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U129=\"\",0,'Detailed Cash Flow Chart'!U129),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W129=\"\",0,'Detailed Cash Flow Chart'!W129),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y129=\"\",0,'Detailed Cash Flow Chart'!Y129),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA129=\"\",0,'Detailed Cash Flow Chart'!AA129),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG129=\"\",0,'Detailed Cash Flow Chart'!AG129),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN129=\"\",0,'Detailed Cash Flow Chart'!AN129),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C130),NA(),'Detailed Cash Flow Chart'!AJ130)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B130","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D130","v":0},{"$f":"IF(ISERROR(C130),NA(),'Detailed Cash Flow Chart'!C130)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C130),NA(),'Detailed Cash Flow Chart'!AQ130)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E130=0,NA(),M130-'Detailed Cash Flow Chart'!E130)","v":{"$error":"#N/A"}},null,{"$f":"Y130\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S130=\"\",0,'Detailed Cash Flow Chart'!S130),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U130=\"\",0,'Detailed Cash Flow Chart'!U130),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W130=\"\",0,'Detailed Cash Flow Chart'!W130),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y130=\"\",0,'Detailed Cash Flow Chart'!Y130),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA130=\"\",0,'Detailed Cash Flow Chart'!AA130),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG130=\"\",0,'Detailed Cash Flow Chart'!AG130),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN130=\"\",0,'Detailed Cash Flow Chart'!AN130),0)","v":{"$error":"#N/A"}},null,{"$f":"AA130\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S130=\"\",0,'Detailed Cash Flow Chart'!S130),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U130=\"\",0,'Detailed Cash Flow Chart'!U130),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W130=\"\",0,'Detailed Cash Flow Chart'!W130),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y130=\"\",0,'Detailed Cash Flow Chart'!Y130),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA130=\"\",0,'Detailed Cash Flow Chart'!AA130),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG130=\"\",0,'Detailed Cash Flow Chart'!AG130),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN130=\"\",0,'Detailed Cash Flow Chart'!AN130),0)","v":{"$error":"#N/A"}},null,{"$f":"AC130\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S130=\"\",0,'Detailed Cash Flow Chart'!S130),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U130=\"\",0,'Detailed Cash Flow Chart'!U130),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W130=\"\",0,'Detailed Cash Flow Chart'!W130),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y130=\"\",0,'Detailed Cash Flow Chart'!Y130),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA130=\"\",0,'Detailed Cash Flow Chart'!AA130),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG130=\"\",0,'Detailed Cash Flow Chart'!AG130),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN130=\"\",0,'Detailed Cash Flow Chart'!AN130),0)","v":{"$error":"#N/A"}},null,{"$f":"AE130\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S130=\"\",0,'Detailed Cash Flow Chart'!S130),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U130=\"\",0,'Detailed Cash Flow Chart'!U130),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W130=\"\",0,'Detailed Cash Flow Chart'!W130),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y130=\"\",0,'Detailed Cash Flow Chart'!Y130),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA130=\"\",0,'Detailed Cash Flow Chart'!AA130),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG130=\"\",0,'Detailed Cash Flow Chart'!AG130),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN130=\"\",0,'Detailed Cash Flow Chart'!AN130),0)","v":{"$error":"#N/A"}},null,{"$f":"AG130\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S130=\"\",0,'Detailed Cash Flow Chart'!S130),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U130=\"\",0,'Detailed Cash Flow Chart'!U130),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W130=\"\",0,'Detailed Cash Flow Chart'!W130),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y130=\"\",0,'Detailed Cash Flow Chart'!Y130),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA130=\"\",0,'Detailed Cash Flow Chart'!AA130),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG130=\"\",0,'Detailed Cash Flow Chart'!AG130),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN130=\"\",0,'Detailed Cash Flow Chart'!AN130),0)","v":{"$error":"#N/A"}},null,{"$f":"AI130\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S130=\"\",0,'Detailed Cash Flow Chart'!S130),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U130=\"\",0,'Detailed Cash Flow Chart'!U130),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W130=\"\",0,'Detailed Cash Flow Chart'!W130),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y130=\"\",0,'Detailed Cash Flow Chart'!Y130),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA130=\"\",0,'Detailed Cash Flow Chart'!AA130),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG130=\"\",0,'Detailed Cash Flow Chart'!AG130),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN130=\"\",0,'Detailed Cash Flow Chart'!AN130),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C131),NA(),'Detailed Cash Flow Chart'!AJ131)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B131","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D131","v":0},{"$f":"IF(ISERROR(C131),NA(),'Detailed Cash Flow Chart'!C131)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C131),NA(),'Detailed Cash Flow Chart'!AQ131)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E131=0,NA(),M131-'Detailed Cash Flow Chart'!E131)","v":{"$error":"#N/A"}},null,{"$f":"Y131\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S131=\"\",0,'Detailed Cash Flow Chart'!S131),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U131=\"\",0,'Detailed Cash Flow Chart'!U131),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W131=\"\",0,'Detailed Cash Flow Chart'!W131),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y131=\"\",0,'Detailed Cash Flow Chart'!Y131),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA131=\"\",0,'Detailed Cash Flow Chart'!AA131),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG131=\"\",0,'Detailed Cash Flow Chart'!AG131),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN131=\"\",0,'Detailed Cash Flow Chart'!AN131),0)","v":{"$error":"#N/A"}},null,{"$f":"AA131\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S131=\"\",0,'Detailed Cash Flow Chart'!S131),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U131=\"\",0,'Detailed Cash Flow Chart'!U131),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W131=\"\",0,'Detailed Cash Flow Chart'!W131),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y131=\"\",0,'Detailed Cash Flow Chart'!Y131),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA131=\"\",0,'Detailed Cash Flow Chart'!AA131),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG131=\"\",0,'Detailed Cash Flow Chart'!AG131),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN131=\"\",0,'Detailed Cash Flow Chart'!AN131),0)","v":{"$error":"#N/A"}},null,{"$f":"AC131\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S131=\"\",0,'Detailed Cash Flow Chart'!S131),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U131=\"\",0,'Detailed Cash Flow Chart'!U131),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W131=\"\",0,'Detailed Cash Flow Chart'!W131),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y131=\"\",0,'Detailed Cash Flow Chart'!Y131),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA131=\"\",0,'Detailed Cash Flow Chart'!AA131),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG131=\"\",0,'Detailed Cash Flow Chart'!AG131),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN131=\"\",0,'Detailed Cash Flow Chart'!AN131),0)","v":{"$error":"#N/A"}},null,{"$f":"AE131\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S131=\"\",0,'Detailed Cash Flow Chart'!S131),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U131=\"\",0,'Detailed Cash Flow Chart'!U131),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W131=\"\",0,'Detailed Cash Flow Chart'!W131),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y131=\"\",0,'Detailed Cash Flow Chart'!Y131),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA131=\"\",0,'Detailed Cash Flow Chart'!AA131),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG131=\"\",0,'Detailed Cash Flow Chart'!AG131),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN131=\"\",0,'Detailed Cash Flow Chart'!AN131),0)","v":{"$error":"#N/A"}},null,{"$f":"AG131\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S131=\"\",0,'Detailed Cash Flow Chart'!S131),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U131=\"\",0,'Detailed Cash Flow Chart'!U131),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W131=\"\",0,'Detailed Cash Flow Chart'!W131),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y131=\"\",0,'Detailed Cash Flow Chart'!Y131),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA131=\"\",0,'Detailed Cash Flow Chart'!AA131),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG131=\"\",0,'Detailed Cash Flow Chart'!AG131),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN131=\"\",0,'Detailed Cash Flow Chart'!AN131),0)","v":{"$error":"#N/A"}},null,{"$f":"AI131\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S131=\"\",0,'Detailed Cash Flow Chart'!S131),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U131=\"\",0,'Detailed Cash Flow Chart'!U131),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W131=\"\",0,'Detailed Cash Flow Chart'!W131),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y131=\"\",0,'Detailed Cash Flow Chart'!Y131),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA131=\"\",0,'Detailed Cash Flow Chart'!AA131),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG131=\"\",0,'Detailed Cash Flow Chart'!AG131),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN131=\"\",0,'Detailed Cash Flow Chart'!AN131),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C132),NA(),'Detailed Cash Flow Chart'!AJ132)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B132","v":""},{"$error":"#N/A"},{"$f":"IF(A132>=syear1,IF(A132<=eyear1,passive*(1+incp)^(A132-YEAR(TODAY())),0),0)","v":{"$error":"#N/A"}},{"$f":"IF(A132>=syear2,IF(A132<=eyear2,passive2*(1+incp1)^(A132-YEAR(TODAY())),0),0)","v":{"$error":"#N/A"}},{"$f":"IF(A132>=sryear1,IF(A132<=eryear1,passiver*(1+incpr)^(A132-YEAR(TODAY())),0),0)","v":{"$error":"#N/A"}},{"$f":"IF(A132>=sryear2,IF(A132<=eryear2,passiver1*(1+incpr1)^(A132-YEAR(TODAY())),0),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D132","v":0},{"$f":"IF(ISERROR(C132),NA(),'Detailed Cash Flow Chart'!C132)","v":{"$error":"#N/A"}},{"$f":"IF(A132>=emistart,IF(A132<=emiend,emi,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(C132),NA(),'Detailed Cash Flow Chart'!AQ132)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E132=0,NA(),M132-'Detailed Cash Flow Chart'!E132)","v":{"$error":"#N/A"}},null,{"$f":"Y132\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S132=\"\",0,'Detailed Cash Flow Chart'!S132),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U132=\"\",0,'Detailed Cash Flow Chart'!U132),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W132=\"\",0,'Detailed Cash Flow Chart'!W132),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y132=\"\",0,'Detailed Cash Flow Chart'!Y132),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA132=\"\",0,'Detailed Cash Flow Chart'!AA132),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG132=\"\",0,'Detailed Cash Flow Chart'!AG132),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN132=\"\",0,'Detailed Cash Flow Chart'!AN132),0)","v":{"$error":"#N/A"}},null,{"$f":"AA132\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S132=\"\",0,'Detailed Cash Flow Chart'!S132),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U132=\"\",0,'Detailed Cash Flow Chart'!U132),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W132=\"\",0,'Detailed Cash Flow Chart'!W132),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y132=\"\",0,'Detailed Cash Flow Chart'!Y132),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA132=\"\",0,'Detailed Cash Flow Chart'!AA132),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG132=\"\",0,'Detailed Cash Flow Chart'!AG132),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN132=\"\",0,'Detailed Cash Flow Chart'!AN132),0)","v":{"$error":"#N/A"}},null,{"$f":"AC132\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S132=\"\",0,'Detailed Cash Flow Chart'!S132),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U132=\"\",0,'Detailed Cash Flow Chart'!U132),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W132=\"\",0,'Detailed Cash Flow Chart'!W132),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y132=\"\",0,'Detailed Cash Flow Chart'!Y132),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA132=\"\",0,'Detailed Cash Flow Chart'!AA132),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG132=\"\",0,'Detailed Cash Flow Chart'!AG132),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN132=\"\",0,'Detailed Cash Flow Chart'!AN132),0)","v":{"$error":"#N/A"}},null,{"$f":"AE132\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S132=\"\",0,'Detailed Cash Flow Chart'!S132),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U132=\"\",0,'Detailed Cash Flow Chart'!U132),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W132=\"\",0,'Detailed Cash Flow Chart'!W132),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y132=\"\",0,'Detailed Cash Flow Chart'!Y132),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA132=\"\",0,'Detailed Cash Flow Chart'!AA132),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG132=\"\",0,'Detailed Cash Flow Chart'!AG132),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN132=\"\",0,'Detailed Cash Flow Chart'!AN132),0)","v":{"$error":"#N/A"}},null,{"$f":"AG132\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S132=\"\",0,'Detailed Cash Flow Chart'!S132),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U132=\"\",0,'Detailed Cash Flow Chart'!U132),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W132=\"\",0,'Detailed Cash Flow Chart'!W132),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y132=\"\",0,'Detailed Cash Flow Chart'!Y132),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA132=\"\",0,'Detailed Cash Flow Chart'!AA132),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG132=\"\",0,'Detailed Cash Flow Chart'!AG132),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN132=\"\",0,'Detailed Cash Flow Chart'!AN132),0)","v":{"$error":"#N/A"}},null,{"$f":"AI132\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S132=\"\",0,'Detailed Cash Flow Chart'!S132),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U132=\"\",0,'Detailed Cash Flow Chart'!U132),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W132=\"\",0,'Detailed Cash Flow Chart'!W132),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y132=\"\",0,'Detailed Cash Flow Chart'!Y132),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA132=\"\",0,'Detailed Cash Flow Chart'!AA132),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG132=\"\",0,'Detailed Cash Flow Chart'!AG132),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN132=\"\",0,'Detailed Cash Flow Chart'!AN132),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C133),NA(),'Detailed Cash Flow Chart'!AJ133)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B133","v":""},{"$f":"IF(A132<(y+wy+1),C132+C132*inc,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A133=\"\",NA(),IF(D133+E133+F133+G133=0,NA(),D133+E133+F133+G133))","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!D133","v":0},{"$f":"IF(ISERROR(C133),NA(),'Detailed Cash Flow Chart'!C133)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C133),NA(),'Detailed Cash Flow Chart'!AQ133)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(C133),NA(),IF(IF(IF(ISERROR(I133),0,I133)+IF(ISERROR(H133),0,H133)>IF(ISERROR(J133),0,J133),IF(ISERROR(B133),0,B133),IF(ISERROR(C133),0,C133))=0,0,IF(ISERROR(I133),0,I133)+IF(ISERROR(C133),0,C133)+IF(ISERROR(H133),0,H133)-IF(ISERROR(J133),0,J133)-IF(ISERROR(K133),0,K133)))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E133=0,NA(),M133-'Detailed Cash Flow Chart'!E133)","v":{"$error":"#N/A"}},null,{"$f":"Y133\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S133=\"\",0,'Detailed Cash Flow Chart'!S133),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U133=\"\",0,'Detailed Cash Flow Chart'!U133),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W133=\"\",0,'Detailed Cash Flow Chart'!W133),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y133=\"\",0,'Detailed Cash Flow Chart'!Y133),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA133=\"\",0,'Detailed Cash Flow Chart'!AA133),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG133=\"\",0,'Detailed Cash Flow Chart'!AG133),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN133=\"\",0,'Detailed Cash Flow Chart'!AN133),0)","v":{"$error":"#N/A"}},null,{"$f":"AA133\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S133=\"\",0,'Detailed Cash Flow Chart'!S133),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U133=\"\",0,'Detailed Cash Flow Chart'!U133),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W133=\"\",0,'Detailed Cash Flow Chart'!W133),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y133=\"\",0,'Detailed Cash Flow Chart'!Y133),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA133=\"\",0,'Detailed Cash Flow Chart'!AA133),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG133=\"\",0,'Detailed Cash Flow Chart'!AG133),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN133=\"\",0,'Detailed Cash Flow Chart'!AN133),0)","v":{"$error":"#N/A"}},null,{"$f":"AC133\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S133=\"\",0,'Detailed Cash Flow Chart'!S133),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U133=\"\",0,'Detailed Cash Flow Chart'!U133),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W133=\"\",0,'Detailed Cash Flow Chart'!W133),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y133=\"\",0,'Detailed Cash Flow Chart'!Y133),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA133=\"\",0,'Detailed Cash Flow Chart'!AA133),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG133=\"\",0,'Detailed Cash Flow Chart'!AG133),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN133=\"\",0,'Detailed Cash Flow Chart'!AN133),0)","v":{"$error":"#N/A"}},null,{"$f":"AE133\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S133=\"\",0,'Detailed Cash Flow Chart'!S133),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U133=\"\",0,'Detailed Cash Flow Chart'!U133),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W133=\"\",0,'Detailed Cash Flow Chart'!W133),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y133=\"\",0,'Detailed Cash Flow Chart'!Y133),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA133=\"\",0,'Detailed Cash Flow Chart'!AA133),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG133=\"\",0,'Detailed Cash Flow Chart'!AG133),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN133=\"\",0,'Detailed Cash Flow Chart'!AN133),0)","v":{"$error":"#N/A"}},null,{"$f":"AG133\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S133=\"\",0,'Detailed Cash Flow Chart'!S133),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U133=\"\",0,'Detailed Cash Flow Chart'!U133),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W133=\"\",0,'Detailed Cash Flow Chart'!W133),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y133=\"\",0,'Detailed Cash Flow Chart'!Y133),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA133=\"\",0,'Detailed Cash Flow Chart'!AA133),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG133=\"\",0,'Detailed Cash Flow Chart'!AG133),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN133=\"\",0,'Detailed Cash Flow Chart'!AN133),0)","v":{"$error":"#N/A"}},null,{"$f":"AI133\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S133=\"\",0,'Detailed Cash Flow Chart'!S133),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U133=\"\",0,'Detailed Cash Flow Chart'!U133),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W133=\"\",0,'Detailed Cash Flow Chart'!W133),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y133=\"\",0,'Detailed Cash Flow Chart'!Y133),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA133=\"\",0,'Detailed Cash Flow Chart'!AA133),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG133=\"\",0,'Detailed Cash Flow Chart'!AG133),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN133=\"\",0,'Detailed Cash Flow Chart'!AN133),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C134),NA(),'Detailed Cash Flow Chart'!AJ134)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B134","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D134","v":0},{"$f":"IF(ISERROR(C134),NA(),'Detailed Cash Flow Chart'!C134)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C134),NA(),'Detailed Cash Flow Chart'!AQ134)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E134=0,NA(),M134-'Detailed Cash Flow Chart'!E134)","v":{"$error":"#N/A"}},null,{"$f":"Y134\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S134=\"\",0,'Detailed Cash Flow Chart'!S134),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U134=\"\",0,'Detailed Cash Flow Chart'!U134),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W134=\"\",0,'Detailed Cash Flow Chart'!W134),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y134=\"\",0,'Detailed Cash Flow Chart'!Y134),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA134=\"\",0,'Detailed Cash Flow Chart'!AA134),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG134=\"\",0,'Detailed Cash Flow Chart'!AG134),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN134=\"\",0,'Detailed Cash Flow Chart'!AN134),0)","v":{"$error":"#N/A"}},null,{"$f":"AA134\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S134=\"\",0,'Detailed Cash Flow Chart'!S134),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U134=\"\",0,'Detailed Cash Flow Chart'!U134),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W134=\"\",0,'Detailed Cash Flow Chart'!W134),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y134=\"\",0,'Detailed Cash Flow Chart'!Y134),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA134=\"\",0,'Detailed Cash Flow Chart'!AA134),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG134=\"\",0,'Detailed Cash Flow Chart'!AG134),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN134=\"\",0,'Detailed Cash Flow Chart'!AN134),0)","v":{"$error":"#N/A"}},null,{"$f":"AC134\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S134=\"\",0,'Detailed Cash Flow Chart'!S134),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U134=\"\",0,'Detailed Cash Flow Chart'!U134),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W134=\"\",0,'Detailed Cash Flow Chart'!W134),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y134=\"\",0,'Detailed Cash Flow Chart'!Y134),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA134=\"\",0,'Detailed Cash Flow Chart'!AA134),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG134=\"\",0,'Detailed Cash Flow Chart'!AG134),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN134=\"\",0,'Detailed Cash Flow Chart'!AN134),0)","v":{"$error":"#N/A"}},null,{"$f":"AE134\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S134=\"\",0,'Detailed Cash Flow Chart'!S134),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U134=\"\",0,'Detailed Cash Flow Chart'!U134),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W134=\"\",0,'Detailed Cash Flow Chart'!W134),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y134=\"\",0,'Detailed Cash Flow Chart'!Y134),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA134=\"\",0,'Detailed Cash Flow Chart'!AA134),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG134=\"\",0,'Detailed Cash Flow Chart'!AG134),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN134=\"\",0,'Detailed Cash Flow Chart'!AN134),0)","v":{"$error":"#N/A"}},null,{"$f":"AG134\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S134=\"\",0,'Detailed Cash Flow Chart'!S134),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U134=\"\",0,'Detailed Cash Flow Chart'!U134),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W134=\"\",0,'Detailed Cash Flow Chart'!W134),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y134=\"\",0,'Detailed Cash Flow Chart'!Y134),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA134=\"\",0,'Detailed Cash Flow Chart'!AA134),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG134=\"\",0,'Detailed Cash Flow Chart'!AG134),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN134=\"\",0,'Detailed Cash Flow Chart'!AN134),0)","v":{"$error":"#N/A"}},null,{"$f":"AI134\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S134=\"\",0,'Detailed Cash Flow Chart'!S134),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U134=\"\",0,'Detailed Cash Flow Chart'!U134),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W134=\"\",0,'Detailed Cash Flow Chart'!W134),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y134=\"\",0,'Detailed Cash Flow Chart'!Y134),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA134=\"\",0,'Detailed Cash Flow Chart'!AA134),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG134=\"\",0,'Detailed Cash Flow Chart'!AG134),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN134=\"\",0,'Detailed Cash Flow Chart'!AN134),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C135),NA(),'Detailed Cash Flow Chart'!AJ135)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B135","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D135","v":0},{"$f":"IF(ISERROR(C135),NA(),'Detailed Cash Flow Chart'!C135)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C135),NA(),'Detailed Cash Flow Chart'!AQ135)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E135=0,NA(),M135-'Detailed Cash Flow Chart'!E135)","v":{"$error":"#N/A"}},null,{"$f":"Y135\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S135=\"\",0,'Detailed Cash Flow Chart'!S135),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U135=\"\",0,'Detailed Cash Flow Chart'!U135),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W135=\"\",0,'Detailed Cash Flow Chart'!W135),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y135=\"\",0,'Detailed Cash Flow Chart'!Y135),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA135=\"\",0,'Detailed Cash Flow Chart'!AA135),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG135=\"\",0,'Detailed Cash Flow Chart'!AG135),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN135=\"\",0,'Detailed Cash Flow Chart'!AN135),0)","v":{"$error":"#N/A"}},null,{"$f":"AA135\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S135=\"\",0,'Detailed Cash Flow Chart'!S135),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U135=\"\",0,'Detailed Cash Flow Chart'!U135),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W135=\"\",0,'Detailed Cash Flow Chart'!W135),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y135=\"\",0,'Detailed Cash Flow Chart'!Y135),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA135=\"\",0,'Detailed Cash Flow Chart'!AA135),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG135=\"\",0,'Detailed Cash Flow Chart'!AG135),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN135=\"\",0,'Detailed Cash Flow Chart'!AN135),0)","v":{"$error":"#N/A"}},null,{"$f":"AC135\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S135=\"\",0,'Detailed Cash Flow Chart'!S135),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U135=\"\",0,'Detailed Cash Flow Chart'!U135),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W135=\"\",0,'Detailed Cash Flow Chart'!W135),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y135=\"\",0,'Detailed Cash Flow Chart'!Y135),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA135=\"\",0,'Detailed Cash Flow Chart'!AA135),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG135=\"\",0,'Detailed Cash Flow Chart'!AG135),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN135=\"\",0,'Detailed Cash Flow Chart'!AN135),0)","v":{"$error":"#N/A"}},null,{"$f":"AE135\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S135=\"\",0,'Detailed Cash Flow Chart'!S135),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U135=\"\",0,'Detailed Cash Flow Chart'!U135),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W135=\"\",0,'Detailed Cash Flow Chart'!W135),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y135=\"\",0,'Detailed Cash Flow Chart'!Y135),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA135=\"\",0,'Detailed Cash Flow Chart'!AA135),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG135=\"\",0,'Detailed Cash Flow Chart'!AG135),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN135=\"\",0,'Detailed Cash Flow Chart'!AN135),0)","v":{"$error":"#N/A"}},null,{"$f":"AG135\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S135=\"\",0,'Detailed Cash Flow Chart'!S135),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U135=\"\",0,'Detailed Cash Flow Chart'!U135),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W135=\"\",0,'Detailed Cash Flow Chart'!W135),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y135=\"\",0,'Detailed Cash Flow Chart'!Y135),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA135=\"\",0,'Detailed Cash Flow Chart'!AA135),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG135=\"\",0,'Detailed Cash Flow Chart'!AG135),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN135=\"\",0,'Detailed Cash Flow Chart'!AN135),0)","v":{"$error":"#N/A"}},null,{"$f":"AI135\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S135=\"\",0,'Detailed Cash Flow Chart'!S135),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U135=\"\",0,'Detailed Cash Flow Chart'!U135),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W135=\"\",0,'Detailed Cash Flow Chart'!W135),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y135=\"\",0,'Detailed Cash Flow Chart'!Y135),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA135=\"\",0,'Detailed Cash Flow Chart'!AA135),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG135=\"\",0,'Detailed Cash Flow Chart'!AG135),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN135=\"\",0,'Detailed Cash Flow Chart'!AN135),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C136),NA(),'Detailed Cash Flow Chart'!AJ136)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B136","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D136","v":0},{"$f":"IF(ISERROR(C136),NA(),'Detailed Cash Flow Chart'!C136)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C136),NA(),'Detailed Cash Flow Chart'!AQ136)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E136=0,NA(),M136-'Detailed Cash Flow Chart'!E136)","v":{"$error":"#N/A"}},null,{"$f":"Y136\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S136=\"\",0,'Detailed Cash Flow Chart'!S136),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U136=\"\",0,'Detailed Cash Flow Chart'!U136),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W136=\"\",0,'Detailed Cash Flow Chart'!W136),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y136=\"\",0,'Detailed Cash Flow Chart'!Y136),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA136=\"\",0,'Detailed Cash Flow Chart'!AA136),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG136=\"\",0,'Detailed Cash Flow Chart'!AG136),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN136=\"\",0,'Detailed Cash Flow Chart'!AN136),0)","v":{"$error":"#N/A"}},null,{"$f":"AA136\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S136=\"\",0,'Detailed Cash Flow Chart'!S136),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U136=\"\",0,'Detailed Cash Flow Chart'!U136),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W136=\"\",0,'Detailed Cash Flow Chart'!W136),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y136=\"\",0,'Detailed Cash Flow Chart'!Y136),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA136=\"\",0,'Detailed Cash Flow Chart'!AA136),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG136=\"\",0,'Detailed Cash Flow Chart'!AG136),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN136=\"\",0,'Detailed Cash Flow Chart'!AN136),0)","v":{"$error":"#N/A"}},null,{"$f":"AC136\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S136=\"\",0,'Detailed Cash Flow Chart'!S136),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U136=\"\",0,'Detailed Cash Flow Chart'!U136),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W136=\"\",0,'Detailed Cash Flow Chart'!W136),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y136=\"\",0,'Detailed Cash Flow Chart'!Y136),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA136=\"\",0,'Detailed Cash Flow Chart'!AA136),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG136=\"\",0,'Detailed Cash Flow Chart'!AG136),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN136=\"\",0,'Detailed Cash Flow Chart'!AN136),0)","v":{"$error":"#N/A"}},null,{"$f":"AE136\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S136=\"\",0,'Detailed Cash Flow Chart'!S136),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U136=\"\",0,'Detailed Cash Flow Chart'!U136),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W136=\"\",0,'Detailed Cash Flow Chart'!W136),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y136=\"\",0,'Detailed Cash Flow Chart'!Y136),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA136=\"\",0,'Detailed Cash Flow Chart'!AA136),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG136=\"\",0,'Detailed Cash Flow Chart'!AG136),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN136=\"\",0,'Detailed Cash Flow Chart'!AN136),0)","v":{"$error":"#N/A"}},null,{"$f":"AG136\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S136=\"\",0,'Detailed Cash Flow Chart'!S136),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U136=\"\",0,'Detailed Cash Flow Chart'!U136),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W136=\"\",0,'Detailed Cash Flow Chart'!W136),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y136=\"\",0,'Detailed Cash Flow Chart'!Y136),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA136=\"\",0,'Detailed Cash Flow Chart'!AA136),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG136=\"\",0,'Detailed Cash Flow Chart'!AG136),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN136=\"\",0,'Detailed Cash Flow Chart'!AN136),0)","v":{"$error":"#N/A"}},null,{"$f":"AI136\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S136=\"\",0,'Detailed Cash Flow Chart'!S136),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U136=\"\",0,'Detailed Cash Flow Chart'!U136),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W136=\"\",0,'Detailed Cash Flow Chart'!W136),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y136=\"\",0,'Detailed Cash Flow Chart'!Y136),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA136=\"\",0,'Detailed Cash Flow Chart'!AA136),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG136=\"\",0,'Detailed Cash Flow Chart'!AG136),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN136=\"\",0,'Detailed Cash Flow Chart'!AN136),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C137),NA(),'Detailed Cash Flow Chart'!AJ137)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B137","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D137","v":0},{"$f":"IF(ISERROR(C137),NA(),'Detailed Cash Flow Chart'!C137)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C137),NA(),'Detailed Cash Flow Chart'!AQ137)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E137=0,NA(),M137-'Detailed Cash Flow Chart'!E137)","v":{"$error":"#N/A"}},null,{"$f":"Y137\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S137=\"\",0,'Detailed Cash Flow Chart'!S137),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U137=\"\",0,'Detailed Cash Flow Chart'!U137),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W137=\"\",0,'Detailed Cash Flow Chart'!W137),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y137=\"\",0,'Detailed Cash Flow Chart'!Y137),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA137=\"\",0,'Detailed Cash Flow Chart'!AA137),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG137=\"\",0,'Detailed Cash Flow Chart'!AG137),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN137=\"\",0,'Detailed Cash Flow Chart'!AN137),0)","v":{"$error":"#N/A"}},null,{"$f":"AA137\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S137=\"\",0,'Detailed Cash Flow Chart'!S137),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U137=\"\",0,'Detailed Cash Flow Chart'!U137),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W137=\"\",0,'Detailed Cash Flow Chart'!W137),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y137=\"\",0,'Detailed Cash Flow Chart'!Y137),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA137=\"\",0,'Detailed Cash Flow Chart'!AA137),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG137=\"\",0,'Detailed Cash Flow Chart'!AG137),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN137=\"\",0,'Detailed Cash Flow Chart'!AN137),0)","v":{"$error":"#N/A"}},null,{"$f":"AC137\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S137=\"\",0,'Detailed Cash Flow Chart'!S137),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U137=\"\",0,'Detailed Cash Flow Chart'!U137),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W137=\"\",0,'Detailed Cash Flow Chart'!W137),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y137=\"\",0,'Detailed Cash Flow Chart'!Y137),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA137=\"\",0,'Detailed Cash Flow Chart'!AA137),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG137=\"\",0,'Detailed Cash Flow Chart'!AG137),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN137=\"\",0,'Detailed Cash Flow Chart'!AN137),0)","v":{"$error":"#N/A"}},null,{"$f":"AE137\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S137=\"\",0,'Detailed Cash Flow Chart'!S137),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U137=\"\",0,'Detailed Cash Flow Chart'!U137),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W137=\"\",0,'Detailed Cash Flow Chart'!W137),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y137=\"\",0,'Detailed Cash Flow Chart'!Y137),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA137=\"\",0,'Detailed Cash Flow Chart'!AA137),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG137=\"\",0,'Detailed Cash Flow Chart'!AG137),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN137=\"\",0,'Detailed Cash Flow Chart'!AN137),0)","v":{"$error":"#N/A"}},null,{"$f":"AG137\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S137=\"\",0,'Detailed Cash Flow Chart'!S137),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U137=\"\",0,'Detailed Cash Flow Chart'!U137),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W137=\"\",0,'Detailed Cash Flow Chart'!W137),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y137=\"\",0,'Detailed Cash Flow Chart'!Y137),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA137=\"\",0,'Detailed Cash Flow Chart'!AA137),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG137=\"\",0,'Detailed Cash Flow Chart'!AG137),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN137=\"\",0,'Detailed Cash Flow Chart'!AN137),0)","v":{"$error":"#N/A"}},null,{"$f":"AI137\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S137=\"\",0,'Detailed Cash Flow Chart'!S137),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U137=\"\",0,'Detailed Cash Flow Chart'!U137),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W137=\"\",0,'Detailed Cash Flow Chart'!W137),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y137=\"\",0,'Detailed Cash Flow Chart'!Y137),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA137=\"\",0,'Detailed Cash Flow Chart'!AA137),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG137=\"\",0,'Detailed Cash Flow Chart'!AG137),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN137=\"\",0,'Detailed Cash Flow Chart'!AN137),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C138),NA(),'Detailed Cash Flow Chart'!AJ138)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B138","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D138","v":0},{"$f":"IF(ISERROR(C138),NA(),'Detailed Cash Flow Chart'!C138)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C138),NA(),'Detailed Cash Flow Chart'!AQ138)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E138=0,NA(),M138-'Detailed Cash Flow Chart'!E138)","v":{"$error":"#N/A"}},null,{"$f":"Y138\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S138=\"\",0,'Detailed Cash Flow Chart'!S138),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U138=\"\",0,'Detailed Cash Flow Chart'!U138),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W138=\"\",0,'Detailed Cash Flow Chart'!W138),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y138=\"\",0,'Detailed Cash Flow Chart'!Y138),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA138=\"\",0,'Detailed Cash Flow Chart'!AA138),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG138=\"\",0,'Detailed Cash Flow Chart'!AG138),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN138=\"\",0,'Detailed Cash Flow Chart'!AN138),0)","v":{"$error":"#N/A"}},null,{"$f":"AA138\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S138=\"\",0,'Detailed Cash Flow Chart'!S138),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U138=\"\",0,'Detailed Cash Flow Chart'!U138),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W138=\"\",0,'Detailed Cash Flow Chart'!W138),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y138=\"\",0,'Detailed Cash Flow Chart'!Y138),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA138=\"\",0,'Detailed Cash Flow Chart'!AA138),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG138=\"\",0,'Detailed Cash Flow Chart'!AG138),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN138=\"\",0,'Detailed Cash Flow Chart'!AN138),0)","v":{"$error":"#N/A"}},null,{"$f":"AC138\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S138=\"\",0,'Detailed Cash Flow Chart'!S138),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U138=\"\",0,'Detailed Cash Flow Chart'!U138),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W138=\"\",0,'Detailed Cash Flow Chart'!W138),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y138=\"\",0,'Detailed Cash Flow Chart'!Y138),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA138=\"\",0,'Detailed Cash Flow Chart'!AA138),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG138=\"\",0,'Detailed Cash Flow Chart'!AG138),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN138=\"\",0,'Detailed Cash Flow Chart'!AN138),0)","v":{"$error":"#N/A"}},null,{"$f":"AE138\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S138=\"\",0,'Detailed Cash Flow Chart'!S138),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U138=\"\",0,'Detailed Cash Flow Chart'!U138),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W138=\"\",0,'Detailed Cash Flow Chart'!W138),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y138=\"\",0,'Detailed Cash Flow Chart'!Y138),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA138=\"\",0,'Detailed Cash Flow Chart'!AA138),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG138=\"\",0,'Detailed Cash Flow Chart'!AG138),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN138=\"\",0,'Detailed Cash Flow Chart'!AN138),0)","v":{"$error":"#N/A"}},null,{"$f":"AG138\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S138=\"\",0,'Detailed Cash Flow Chart'!S138),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U138=\"\",0,'Detailed Cash Flow Chart'!U138),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W138=\"\",0,'Detailed Cash Flow Chart'!W138),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y138=\"\",0,'Detailed Cash Flow Chart'!Y138),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA138=\"\",0,'Detailed Cash Flow Chart'!AA138),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG138=\"\",0,'Detailed Cash Flow Chart'!AG138),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN138=\"\",0,'Detailed Cash Flow Chart'!AN138),0)","v":{"$error":"#N/A"}},null,{"$f":"AI138\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S138=\"\",0,'Detailed Cash Flow Chart'!S138),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U138=\"\",0,'Detailed Cash Flow Chart'!U138),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W138=\"\",0,'Detailed Cash Flow Chart'!W138),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y138=\"\",0,'Detailed Cash Flow Chart'!Y138),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA138=\"\",0,'Detailed Cash Flow Chart'!AA138),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG138=\"\",0,'Detailed Cash Flow Chart'!AG138),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN138=\"\",0,'Detailed Cash Flow Chart'!AN138),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C139),NA(),'Detailed Cash Flow Chart'!AJ139)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B139","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D139","v":0},{"$f":"IF(ISERROR(C139),NA(),'Detailed Cash Flow Chart'!C139)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C139),NA(),'Detailed Cash Flow Chart'!AQ139)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E139=0,NA(),M139-'Detailed Cash Flow Chart'!E139)","v":{"$error":"#N/A"}},null,{"$f":"Y139\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S139=\"\",0,'Detailed Cash Flow Chart'!S139),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U139=\"\",0,'Detailed Cash Flow Chart'!U139),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W139=\"\",0,'Detailed Cash Flow Chart'!W139),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y139=\"\",0,'Detailed Cash Flow Chart'!Y139),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA139=\"\",0,'Detailed Cash Flow Chart'!AA139),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG139=\"\",0,'Detailed Cash Flow Chart'!AG139),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN139=\"\",0,'Detailed Cash Flow Chart'!AN139),0)","v":{"$error":"#N/A"}},null,{"$f":"AA139\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S139=\"\",0,'Detailed Cash Flow Chart'!S139),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U139=\"\",0,'Detailed Cash Flow Chart'!U139),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W139=\"\",0,'Detailed Cash Flow Chart'!W139),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y139=\"\",0,'Detailed Cash Flow Chart'!Y139),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA139=\"\",0,'Detailed Cash Flow Chart'!AA139),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG139=\"\",0,'Detailed Cash Flow Chart'!AG139),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN139=\"\",0,'Detailed Cash Flow Chart'!AN139),0)","v":{"$error":"#N/A"}},null,{"$f":"AC139\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S139=\"\",0,'Detailed Cash Flow Chart'!S139),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U139=\"\",0,'Detailed Cash Flow Chart'!U139),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W139=\"\",0,'Detailed Cash Flow Chart'!W139),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y139=\"\",0,'Detailed Cash Flow Chart'!Y139),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA139=\"\",0,'Detailed Cash Flow Chart'!AA139),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG139=\"\",0,'Detailed Cash Flow Chart'!AG139),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN139=\"\",0,'Detailed Cash Flow Chart'!AN139),0)","v":{"$error":"#N/A"}},null,{"$f":"AE139\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S139=\"\",0,'Detailed Cash Flow Chart'!S139),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U139=\"\",0,'Detailed Cash Flow Chart'!U139),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W139=\"\",0,'Detailed Cash Flow Chart'!W139),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y139=\"\",0,'Detailed Cash Flow Chart'!Y139),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA139=\"\",0,'Detailed Cash Flow Chart'!AA139),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG139=\"\",0,'Detailed Cash Flow Chart'!AG139),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN139=\"\",0,'Detailed Cash Flow Chart'!AN139),0)","v":{"$error":"#N/A"}},null,{"$f":"AG139\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S139=\"\",0,'Detailed Cash Flow Chart'!S139),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U139=\"\",0,'Detailed Cash Flow Chart'!U139),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W139=\"\",0,'Detailed Cash Flow Chart'!W139),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y139=\"\",0,'Detailed Cash Flow Chart'!Y139),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA139=\"\",0,'Detailed Cash Flow Chart'!AA139),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG139=\"\",0,'Detailed Cash Flow Chart'!AG139),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN139=\"\",0,'Detailed Cash Flow Chart'!AN139),0)","v":{"$error":"#N/A"}},null,{"$f":"AI139\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S139=\"\",0,'Detailed Cash Flow Chart'!S139),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U139=\"\",0,'Detailed Cash Flow Chart'!U139),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W139=\"\",0,'Detailed Cash Flow Chart'!W139),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y139=\"\",0,'Detailed Cash Flow Chart'!Y139),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA139=\"\",0,'Detailed Cash Flow Chart'!AA139),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG139=\"\",0,'Detailed Cash Flow Chart'!AG139),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN139=\"\",0,'Detailed Cash Flow Chart'!AN139),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C140),NA(),'Detailed Cash Flow Chart'!AJ140)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B140","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D140","v":0},{"$f":"IF(ISERROR(C140),NA(),'Detailed Cash Flow Chart'!C140)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C140),NA(),'Detailed Cash Flow Chart'!AQ140)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E140=0,NA(),M140-'Detailed Cash Flow Chart'!E140)","v":{"$error":"#N/A"}},null,{"$f":"Y140\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S140=\"\",0,'Detailed Cash Flow Chart'!S140),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U140=\"\",0,'Detailed Cash Flow Chart'!U140),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W140=\"\",0,'Detailed Cash Flow Chart'!W140),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y140=\"\",0,'Detailed Cash Flow Chart'!Y140),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA140=\"\",0,'Detailed Cash Flow Chart'!AA140),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG140=\"\",0,'Detailed Cash Flow Chart'!AG140),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN140=\"\",0,'Detailed Cash Flow Chart'!AN140),0)","v":{"$error":"#N/A"}},null,{"$f":"AA140\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S140=\"\",0,'Detailed Cash Flow Chart'!S140),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U140=\"\",0,'Detailed Cash Flow Chart'!U140),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W140=\"\",0,'Detailed Cash Flow Chart'!W140),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y140=\"\",0,'Detailed Cash Flow Chart'!Y140),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA140=\"\",0,'Detailed Cash Flow Chart'!AA140),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG140=\"\",0,'Detailed Cash Flow Chart'!AG140),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN140=\"\",0,'Detailed Cash Flow Chart'!AN140),0)","v":{"$error":"#N/A"}},null,{"$f":"AC140\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S140=\"\",0,'Detailed Cash Flow Chart'!S140),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U140=\"\",0,'Detailed Cash Flow Chart'!U140),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W140=\"\",0,'Detailed Cash Flow Chart'!W140),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y140=\"\",0,'Detailed Cash Flow Chart'!Y140),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA140=\"\",0,'Detailed Cash Flow Chart'!AA140),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG140=\"\",0,'Detailed Cash Flow Chart'!AG140),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN140=\"\",0,'Detailed Cash Flow Chart'!AN140),0)","v":{"$error":"#N/A"}},null,{"$f":"AE140\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S140=\"\",0,'Detailed Cash Flow Chart'!S140),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U140=\"\",0,'Detailed Cash Flow Chart'!U140),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W140=\"\",0,'Detailed Cash Flow Chart'!W140),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y140=\"\",0,'Detailed Cash Flow Chart'!Y140),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA140=\"\",0,'Detailed Cash Flow Chart'!AA140),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG140=\"\",0,'Detailed Cash Flow Chart'!AG140),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN140=\"\",0,'Detailed Cash Flow Chart'!AN140),0)","v":{"$error":"#N/A"}},null,{"$f":"AG140\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S140=\"\",0,'Detailed Cash Flow Chart'!S140),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U140=\"\",0,'Detailed Cash Flow Chart'!U140),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W140=\"\",0,'Detailed Cash Flow Chart'!W140),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y140=\"\",0,'Detailed Cash Flow Chart'!Y140),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA140=\"\",0,'Detailed Cash Flow Chart'!AA140),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG140=\"\",0,'Detailed Cash Flow Chart'!AG140),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN140=\"\",0,'Detailed Cash Flow Chart'!AN140),0)","v":{"$error":"#N/A"}},null,{"$f":"AI140\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S140=\"\",0,'Detailed Cash Flow Chart'!S140),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U140=\"\",0,'Detailed Cash Flow Chart'!U140),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W140=\"\",0,'Detailed Cash Flow Chart'!W140),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y140=\"\",0,'Detailed Cash Flow Chart'!Y140),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA140=\"\",0,'Detailed Cash Flow Chart'!AA140),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG140=\"\",0,'Detailed Cash Flow Chart'!AG140),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN140=\"\",0,'Detailed Cash Flow Chart'!AN140),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C141),NA(),'Detailed Cash Flow Chart'!AJ141)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B141","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D141","v":0},{"$f":"IF(ISERROR(C141),NA(),'Detailed Cash Flow Chart'!C141)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C141),NA(),'Detailed Cash Flow Chart'!AQ141)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E141=0,NA(),M141-'Detailed Cash Flow Chart'!E141)","v":{"$error":"#N/A"}},null,{"$f":"Y141\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S141=\"\",0,'Detailed Cash Flow Chart'!S141),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U141=\"\",0,'Detailed Cash Flow Chart'!U141),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W141=\"\",0,'Detailed Cash Flow Chart'!W141),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y141=\"\",0,'Detailed Cash Flow Chart'!Y141),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA141=\"\",0,'Detailed Cash Flow Chart'!AA141),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG141=\"\",0,'Detailed Cash Flow Chart'!AG141),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN141=\"\",0,'Detailed Cash Flow Chart'!AN141),0)","v":{"$error":"#N/A"}},null,{"$f":"AA141\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S141=\"\",0,'Detailed Cash Flow Chart'!S141),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U141=\"\",0,'Detailed Cash Flow Chart'!U141),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W141=\"\",0,'Detailed Cash Flow Chart'!W141),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y141=\"\",0,'Detailed Cash Flow Chart'!Y141),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA141=\"\",0,'Detailed Cash Flow Chart'!AA141),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG141=\"\",0,'Detailed Cash Flow Chart'!AG141),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN141=\"\",0,'Detailed Cash Flow Chart'!AN141),0)","v":{"$error":"#N/A"}},null,{"$f":"AC141\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S141=\"\",0,'Detailed Cash Flow Chart'!S141),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U141=\"\",0,'Detailed Cash Flow Chart'!U141),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W141=\"\",0,'Detailed Cash Flow Chart'!W141),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y141=\"\",0,'Detailed Cash Flow Chart'!Y141),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA141=\"\",0,'Detailed Cash Flow Chart'!AA141),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG141=\"\",0,'Detailed Cash Flow Chart'!AG141),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN141=\"\",0,'Detailed Cash Flow Chart'!AN141),0)","v":{"$error":"#N/A"}},null,{"$f":"AE141\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S141=\"\",0,'Detailed Cash Flow Chart'!S141),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U141=\"\",0,'Detailed Cash Flow Chart'!U141),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W141=\"\",0,'Detailed Cash Flow Chart'!W141),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y141=\"\",0,'Detailed Cash Flow Chart'!Y141),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA141=\"\",0,'Detailed Cash Flow Chart'!AA141),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG141=\"\",0,'Detailed Cash Flow Chart'!AG141),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN141=\"\",0,'Detailed Cash Flow Chart'!AN141),0)","v":{"$error":"#N/A"}},null,{"$f":"AG141\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S141=\"\",0,'Detailed Cash Flow Chart'!S141),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U141=\"\",0,'Detailed Cash Flow Chart'!U141),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W141=\"\",0,'Detailed Cash Flow Chart'!W141),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y141=\"\",0,'Detailed Cash Flow Chart'!Y141),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA141=\"\",0,'Detailed Cash Flow Chart'!AA141),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG141=\"\",0,'Detailed Cash Flow Chart'!AG141),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN141=\"\",0,'Detailed Cash Flow Chart'!AN141),0)","v":{"$error":"#N/A"}},null,{"$f":"AI141\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S141=\"\",0,'Detailed Cash Flow Chart'!S141),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U141=\"\",0,'Detailed Cash Flow Chart'!U141),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W141=\"\",0,'Detailed Cash Flow Chart'!W141),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y141=\"\",0,'Detailed Cash Flow Chart'!Y141),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA141=\"\",0,'Detailed Cash Flow Chart'!AA141),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG141=\"\",0,'Detailed Cash Flow Chart'!AG141),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN141=\"\",0,'Detailed Cash Flow Chart'!AN141),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C142),NA(),'Detailed Cash Flow Chart'!AJ142)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B142","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D142","v":0},{"$f":"IF(ISERROR(C142),NA(),'Detailed Cash Flow Chart'!C142)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C142),NA(),'Detailed Cash Flow Chart'!AQ142)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E142=0,NA(),M142-'Detailed Cash Flow Chart'!E142)","v":{"$error":"#N/A"}},null,{"$f":"Y142\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S142=\"\",0,'Detailed Cash Flow Chart'!S142),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U142=\"\",0,'Detailed Cash Flow Chart'!U142),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W142=\"\",0,'Detailed Cash Flow Chart'!W142),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y142=\"\",0,'Detailed Cash Flow Chart'!Y142),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA142=\"\",0,'Detailed Cash Flow Chart'!AA142),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG142=\"\",0,'Detailed Cash Flow Chart'!AG142),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN142=\"\",0,'Detailed Cash Flow Chart'!AN142),0)","v":{"$error":"#N/A"}},null,{"$f":"AA142\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S142=\"\",0,'Detailed Cash Flow Chart'!S142),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U142=\"\",0,'Detailed Cash Flow Chart'!U142),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W142=\"\",0,'Detailed Cash Flow Chart'!W142),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y142=\"\",0,'Detailed Cash Flow Chart'!Y142),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA142=\"\",0,'Detailed Cash Flow Chart'!AA142),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG142=\"\",0,'Detailed Cash Flow Chart'!AG142),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN142=\"\",0,'Detailed Cash Flow Chart'!AN142),0)","v":{"$error":"#N/A"}},null,{"$f":"AC142\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S142=\"\",0,'Detailed Cash Flow Chart'!S142),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U142=\"\",0,'Detailed Cash Flow Chart'!U142),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W142=\"\",0,'Detailed Cash Flow Chart'!W142),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y142=\"\",0,'Detailed Cash Flow Chart'!Y142),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA142=\"\",0,'Detailed Cash Flow Chart'!AA142),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG142=\"\",0,'Detailed Cash Flow Chart'!AG142),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN142=\"\",0,'Detailed Cash Flow Chart'!AN142),0)","v":{"$error":"#N/A"}},null,{"$f":"AE142\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S142=\"\",0,'Detailed Cash Flow Chart'!S142),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U142=\"\",0,'Detailed Cash Flow Chart'!U142),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W142=\"\",0,'Detailed Cash Flow Chart'!W142),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y142=\"\",0,'Detailed Cash Flow Chart'!Y142),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA142=\"\",0,'Detailed Cash Flow Chart'!AA142),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG142=\"\",0,'Detailed Cash Flow Chart'!AG142),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN142=\"\",0,'Detailed Cash Flow Chart'!AN142),0)","v":{"$error":"#N/A"}},null,{"$f":"AG142\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S142=\"\",0,'Detailed Cash Flow Chart'!S142),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U142=\"\",0,'Detailed Cash Flow Chart'!U142),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W142=\"\",0,'Detailed Cash Flow Chart'!W142),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y142=\"\",0,'Detailed Cash Flow Chart'!Y142),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA142=\"\",0,'Detailed Cash Flow Chart'!AA142),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG142=\"\",0,'Detailed Cash Flow Chart'!AG142),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN142=\"\",0,'Detailed Cash Flow Chart'!AN142),0)","v":{"$error":"#N/A"}},null,{"$f":"AI142\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S142=\"\",0,'Detailed Cash Flow Chart'!S142),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U142=\"\",0,'Detailed Cash Flow Chart'!U142),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W142=\"\",0,'Detailed Cash Flow Chart'!W142),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y142=\"\",0,'Detailed Cash Flow Chart'!Y142),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA142=\"\",0,'Detailed Cash Flow Chart'!AA142),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG142=\"\",0,'Detailed Cash Flow Chart'!AG142),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN142=\"\",0,'Detailed Cash Flow Chart'!AN142),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C143),NA(),'Detailed Cash Flow Chart'!AJ143)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B143","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D143","v":0},{"$f":"IF(ISERROR(C143),NA(),'Detailed Cash Flow Chart'!C143)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C143),NA(),'Detailed Cash Flow Chart'!AQ143)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E143=0,NA(),M143-'Detailed Cash Flow Chart'!E143)","v":{"$error":"#N/A"}},null,{"$f":"Y143\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S143=\"\",0,'Detailed Cash Flow Chart'!S143),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U143=\"\",0,'Detailed Cash Flow Chart'!U143),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W143=\"\",0,'Detailed Cash Flow Chart'!W143),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y143=\"\",0,'Detailed Cash Flow Chart'!Y143),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA143=\"\",0,'Detailed Cash Flow Chart'!AA143),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG143=\"\",0,'Detailed Cash Flow Chart'!AG143),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN143=\"\",0,'Detailed Cash Flow Chart'!AN143),0)","v":{"$error":"#N/A"}},null,{"$f":"AA143\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S143=\"\",0,'Detailed Cash Flow Chart'!S143),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U143=\"\",0,'Detailed Cash Flow Chart'!U143),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W143=\"\",0,'Detailed Cash Flow Chart'!W143),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y143=\"\",0,'Detailed Cash Flow Chart'!Y143),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA143=\"\",0,'Detailed Cash Flow Chart'!AA143),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG143=\"\",0,'Detailed Cash Flow Chart'!AG143),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN143=\"\",0,'Detailed Cash Flow Chart'!AN143),0)","v":{"$error":"#N/A"}},null,{"$f":"AC143\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S143=\"\",0,'Detailed Cash Flow Chart'!S143),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U143=\"\",0,'Detailed Cash Flow Chart'!U143),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W143=\"\",0,'Detailed Cash Flow Chart'!W143),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y143=\"\",0,'Detailed Cash Flow Chart'!Y143),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA143=\"\",0,'Detailed Cash Flow Chart'!AA143),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG143=\"\",0,'Detailed Cash Flow Chart'!AG143),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN143=\"\",0,'Detailed Cash Flow Chart'!AN143),0)","v":{"$error":"#N/A"}},null,{"$f":"AE143\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S143=\"\",0,'Detailed Cash Flow Chart'!S143),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U143=\"\",0,'Detailed Cash Flow Chart'!U143),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W143=\"\",0,'Detailed Cash Flow Chart'!W143),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y143=\"\",0,'Detailed Cash Flow Chart'!Y143),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA143=\"\",0,'Detailed Cash Flow Chart'!AA143),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG143=\"\",0,'Detailed Cash Flow Chart'!AG143),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN143=\"\",0,'Detailed Cash Flow Chart'!AN143),0)","v":{"$error":"#N/A"}},null,{"$f":"AG143\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S143=\"\",0,'Detailed Cash Flow Chart'!S143),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U143=\"\",0,'Detailed Cash Flow Chart'!U143),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W143=\"\",0,'Detailed Cash Flow Chart'!W143),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y143=\"\",0,'Detailed Cash Flow Chart'!Y143),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA143=\"\",0,'Detailed Cash Flow Chart'!AA143),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG143=\"\",0,'Detailed Cash Flow Chart'!AG143),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN143=\"\",0,'Detailed Cash Flow Chart'!AN143),0)","v":{"$error":"#N/A"}},null,{"$f":"AI143\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S143=\"\",0,'Detailed Cash Flow Chart'!S143),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U143=\"\",0,'Detailed Cash Flow Chart'!U143),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W143=\"\",0,'Detailed Cash Flow Chart'!W143),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y143=\"\",0,'Detailed Cash Flow Chart'!Y143),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA143=\"\",0,'Detailed Cash Flow Chart'!AA143),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG143=\"\",0,'Detailed Cash Flow Chart'!AG143),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN143=\"\",0,'Detailed Cash Flow Chart'!AN143),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C144),NA(),'Detailed Cash Flow Chart'!AJ144)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B144","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D144","v":0},{"$f":"IF(ISERROR(C144),NA(),'Detailed Cash Flow Chart'!C144)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C144),NA(),'Detailed Cash Flow Chart'!AQ144)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E144=0,NA(),M144-'Detailed Cash Flow Chart'!E144)","v":{"$error":"#N/A"}},null,{"$f":"Y144\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S144=\"\",0,'Detailed Cash Flow Chart'!S144),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U144=\"\",0,'Detailed Cash Flow Chart'!U144),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W144=\"\",0,'Detailed Cash Flow Chart'!W144),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y144=\"\",0,'Detailed Cash Flow Chart'!Y144),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA144=\"\",0,'Detailed Cash Flow Chart'!AA144),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG144=\"\",0,'Detailed Cash Flow Chart'!AG144),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN144=\"\",0,'Detailed Cash Flow Chart'!AN144),0)","v":{"$error":"#N/A"}},null,{"$f":"AA144\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S144=\"\",0,'Detailed Cash Flow Chart'!S144),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U144=\"\",0,'Detailed Cash Flow Chart'!U144),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W144=\"\",0,'Detailed Cash Flow Chart'!W144),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y144=\"\",0,'Detailed Cash Flow Chart'!Y144),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA144=\"\",0,'Detailed Cash Flow Chart'!AA144),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG144=\"\",0,'Detailed Cash Flow Chart'!AG144),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN144=\"\",0,'Detailed Cash Flow Chart'!AN144),0)","v":{"$error":"#N/A"}},null,{"$f":"AC144\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S144=\"\",0,'Detailed Cash Flow Chart'!S144),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U144=\"\",0,'Detailed Cash Flow Chart'!U144),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W144=\"\",0,'Detailed Cash Flow Chart'!W144),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y144=\"\",0,'Detailed Cash Flow Chart'!Y144),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA144=\"\",0,'Detailed Cash Flow Chart'!AA144),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG144=\"\",0,'Detailed Cash Flow Chart'!AG144),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN144=\"\",0,'Detailed Cash Flow Chart'!AN144),0)","v":{"$error":"#N/A"}},null,{"$f":"AE144\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S144=\"\",0,'Detailed Cash Flow Chart'!S144),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U144=\"\",0,'Detailed Cash Flow Chart'!U144),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W144=\"\",0,'Detailed Cash Flow Chart'!W144),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y144=\"\",0,'Detailed Cash Flow Chart'!Y144),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA144=\"\",0,'Detailed Cash Flow Chart'!AA144),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG144=\"\",0,'Detailed Cash Flow Chart'!AG144),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN144=\"\",0,'Detailed Cash Flow Chart'!AN144),0)","v":{"$error":"#N/A"}},null,{"$f":"AG144\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S144=\"\",0,'Detailed Cash Flow Chart'!S144),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U144=\"\",0,'Detailed Cash Flow Chart'!U144),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W144=\"\",0,'Detailed Cash Flow Chart'!W144),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y144=\"\",0,'Detailed Cash Flow Chart'!Y144),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA144=\"\",0,'Detailed Cash Flow Chart'!AA144),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG144=\"\",0,'Detailed Cash Flow Chart'!AG144),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN144=\"\",0,'Detailed Cash Flow Chart'!AN144),0)","v":{"$error":"#N/A"}},null,{"$f":"AI144\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S144=\"\",0,'Detailed Cash Flow Chart'!S144),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U144=\"\",0,'Detailed Cash Flow Chart'!U144),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W144=\"\",0,'Detailed Cash Flow Chart'!W144),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y144=\"\",0,'Detailed Cash Flow Chart'!Y144),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA144=\"\",0,'Detailed Cash Flow Chart'!AA144),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG144=\"\",0,'Detailed Cash Flow Chart'!AG144),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN144=\"\",0,'Detailed Cash Flow Chart'!AN144),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C145),NA(),'Detailed Cash Flow Chart'!AJ145)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B145","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D145","v":0},{"$f":"IF(ISERROR(C145),NA(),'Detailed Cash Flow Chart'!C145)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C145),NA(),'Detailed Cash Flow Chart'!AQ145)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E145=0,NA(),M145-'Detailed Cash Flow Chart'!E145)","v":{"$error":"#N/A"}},null,{"$f":"Y145\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S145=\"\",0,'Detailed Cash Flow Chart'!S145),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U145=\"\",0,'Detailed Cash Flow Chart'!U145),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W145=\"\",0,'Detailed Cash Flow Chart'!W145),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y145=\"\",0,'Detailed Cash Flow Chart'!Y145),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA145=\"\",0,'Detailed Cash Flow Chart'!AA145),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG145=\"\",0,'Detailed Cash Flow Chart'!AG145),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN145=\"\",0,'Detailed Cash Flow Chart'!AN145),0)","v":{"$error":"#N/A"}},null,{"$f":"AA145\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S145=\"\",0,'Detailed Cash Flow Chart'!S145),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U145=\"\",0,'Detailed Cash Flow Chart'!U145),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W145=\"\",0,'Detailed Cash Flow Chart'!W145),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y145=\"\",0,'Detailed Cash Flow Chart'!Y145),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA145=\"\",0,'Detailed Cash Flow Chart'!AA145),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG145=\"\",0,'Detailed Cash Flow Chart'!AG145),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN145=\"\",0,'Detailed Cash Flow Chart'!AN145),0)","v":{"$error":"#N/A"}},null,{"$f":"AC145\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S145=\"\",0,'Detailed Cash Flow Chart'!S145),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U145=\"\",0,'Detailed Cash Flow Chart'!U145),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W145=\"\",0,'Detailed Cash Flow Chart'!W145),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y145=\"\",0,'Detailed Cash Flow Chart'!Y145),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA145=\"\",0,'Detailed Cash Flow Chart'!AA145),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG145=\"\",0,'Detailed Cash Flow Chart'!AG145),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN145=\"\",0,'Detailed Cash Flow Chart'!AN145),0)","v":{"$error":"#N/A"}},null,{"$f":"AE145\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S145=\"\",0,'Detailed Cash Flow Chart'!S145),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U145=\"\",0,'Detailed Cash Flow Chart'!U145),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W145=\"\",0,'Detailed Cash Flow Chart'!W145),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y145=\"\",0,'Detailed Cash Flow Chart'!Y145),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA145=\"\",0,'Detailed Cash Flow Chart'!AA145),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG145=\"\",0,'Detailed Cash Flow Chart'!AG145),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN145=\"\",0,'Detailed Cash Flow Chart'!AN145),0)","v":{"$error":"#N/A"}},null,{"$f":"AG145\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S145=\"\",0,'Detailed Cash Flow Chart'!S145),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U145=\"\",0,'Detailed Cash Flow Chart'!U145),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W145=\"\",0,'Detailed Cash Flow Chart'!W145),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y145=\"\",0,'Detailed Cash Flow Chart'!Y145),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA145=\"\",0,'Detailed Cash Flow Chart'!AA145),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG145=\"\",0,'Detailed Cash Flow Chart'!AG145),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN145=\"\",0,'Detailed Cash Flow Chart'!AN145),0)","v":{"$error":"#N/A"}},null,{"$f":"AI145\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S145=\"\",0,'Detailed Cash Flow Chart'!S145),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U145=\"\",0,'Detailed Cash Flow Chart'!U145),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W145=\"\",0,'Detailed Cash Flow Chart'!W145),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y145=\"\",0,'Detailed Cash Flow Chart'!Y145),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA145=\"\",0,'Detailed Cash Flow Chart'!AA145),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG145=\"\",0,'Detailed Cash Flow Chart'!AG145),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN145=\"\",0,'Detailed Cash Flow Chart'!AN145),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C146),NA(),'Detailed Cash Flow Chart'!AJ146)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B146","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D146","v":0},{"$f":"IF(ISERROR(C146),NA(),'Detailed Cash Flow Chart'!C146)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C146),NA(),'Detailed Cash Flow Chart'!AQ146)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E146=0,NA(),M146-'Detailed Cash Flow Chart'!E146)","v":{"$error":"#N/A"}},null,{"$f":"Y146\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S146=\"\",0,'Detailed Cash Flow Chart'!S146),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U146=\"\",0,'Detailed Cash Flow Chart'!U146),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W146=\"\",0,'Detailed Cash Flow Chart'!W146),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y146=\"\",0,'Detailed Cash Flow Chart'!Y146),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA146=\"\",0,'Detailed Cash Flow Chart'!AA146),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG146=\"\",0,'Detailed Cash Flow Chart'!AG146),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN146=\"\",0,'Detailed Cash Flow Chart'!AN146),0)","v":{"$error":"#N/A"}},null,{"$f":"AA146\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S146=\"\",0,'Detailed Cash Flow Chart'!S146),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U146=\"\",0,'Detailed Cash Flow Chart'!U146),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W146=\"\",0,'Detailed Cash Flow Chart'!W146),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y146=\"\",0,'Detailed Cash Flow Chart'!Y146),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA146=\"\",0,'Detailed Cash Flow Chart'!AA146),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG146=\"\",0,'Detailed Cash Flow Chart'!AG146),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN146=\"\",0,'Detailed Cash Flow Chart'!AN146),0)","v":{"$error":"#N/A"}},null,{"$f":"AC146\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S146=\"\",0,'Detailed Cash Flow Chart'!S146),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U146=\"\",0,'Detailed Cash Flow Chart'!U146),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W146=\"\",0,'Detailed Cash Flow Chart'!W146),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y146=\"\",0,'Detailed Cash Flow Chart'!Y146),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA146=\"\",0,'Detailed Cash Flow Chart'!AA146),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG146=\"\",0,'Detailed Cash Flow Chart'!AG146),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN146=\"\",0,'Detailed Cash Flow Chart'!AN146),0)","v":{"$error":"#N/A"}},null,{"$f":"AE146\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S146=\"\",0,'Detailed Cash Flow Chart'!S146),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U146=\"\",0,'Detailed Cash Flow Chart'!U146),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W146=\"\",0,'Detailed Cash Flow Chart'!W146),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y146=\"\",0,'Detailed Cash Flow Chart'!Y146),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA146=\"\",0,'Detailed Cash Flow Chart'!AA146),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG146=\"\",0,'Detailed Cash Flow Chart'!AG146),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN146=\"\",0,'Detailed Cash Flow Chart'!AN146),0)","v":{"$error":"#N/A"}},null,{"$f":"AG146\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S146=\"\",0,'Detailed Cash Flow Chart'!S146),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U146=\"\",0,'Detailed Cash Flow Chart'!U146),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W146=\"\",0,'Detailed Cash Flow Chart'!W146),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y146=\"\",0,'Detailed Cash Flow Chart'!Y146),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA146=\"\",0,'Detailed Cash Flow Chart'!AA146),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG146=\"\",0,'Detailed Cash Flow Chart'!AG146),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN146=\"\",0,'Detailed Cash Flow Chart'!AN146),0)","v":{"$error":"#N/A"}},null,{"$f":"AI146\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S146=\"\",0,'Detailed Cash Flow Chart'!S146),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U146=\"\",0,'Detailed Cash Flow Chart'!U146),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W146=\"\",0,'Detailed Cash Flow Chart'!W146),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y146=\"\",0,'Detailed Cash Flow Chart'!Y146),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA146=\"\",0,'Detailed Cash Flow Chart'!AA146),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG146=\"\",0,'Detailed Cash Flow Chart'!AG146),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN146=\"\",0,'Detailed Cash Flow Chart'!AN146),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C147),NA(),'Detailed Cash Flow Chart'!AJ147)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B147","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D147","v":0},{"$f":"IF(ISERROR(C147),NA(),'Detailed Cash Flow Chart'!C147)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C147),NA(),'Detailed Cash Flow Chart'!AQ147)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E147=0,NA(),M147-'Detailed Cash Flow Chart'!E147)","v":{"$error":"#N/A"}},null,{"$f":"Y147\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S147=\"\",0,'Detailed Cash Flow Chart'!S147),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U147=\"\",0,'Detailed Cash Flow Chart'!U147),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W147=\"\",0,'Detailed Cash Flow Chart'!W147),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y147=\"\",0,'Detailed Cash Flow Chart'!Y147),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA147=\"\",0,'Detailed Cash Flow Chart'!AA147),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG147=\"\",0,'Detailed Cash Flow Chart'!AG147),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN147=\"\",0,'Detailed Cash Flow Chart'!AN147),0)","v":{"$error":"#N/A"}},null,{"$f":"AA147\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S147=\"\",0,'Detailed Cash Flow Chart'!S147),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U147=\"\",0,'Detailed Cash Flow Chart'!U147),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W147=\"\",0,'Detailed Cash Flow Chart'!W147),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y147=\"\",0,'Detailed Cash Flow Chart'!Y147),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA147=\"\",0,'Detailed Cash Flow Chart'!AA147),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG147=\"\",0,'Detailed Cash Flow Chart'!AG147),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN147=\"\",0,'Detailed Cash Flow Chart'!AN147),0)","v":{"$error":"#N/A"}},null,{"$f":"AC147\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S147=\"\",0,'Detailed Cash Flow Chart'!S147),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U147=\"\",0,'Detailed Cash Flow Chart'!U147),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W147=\"\",0,'Detailed Cash Flow Chart'!W147),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y147=\"\",0,'Detailed Cash Flow Chart'!Y147),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA147=\"\",0,'Detailed Cash Flow Chart'!AA147),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG147=\"\",0,'Detailed Cash Flow Chart'!AG147),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN147=\"\",0,'Detailed Cash Flow Chart'!AN147),0)","v":{"$error":"#N/A"}},null,{"$f":"AE147\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S147=\"\",0,'Detailed Cash Flow Chart'!S147),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U147=\"\",0,'Detailed Cash Flow Chart'!U147),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W147=\"\",0,'Detailed Cash Flow Chart'!W147),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y147=\"\",0,'Detailed Cash Flow Chart'!Y147),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA147=\"\",0,'Detailed Cash Flow Chart'!AA147),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG147=\"\",0,'Detailed Cash Flow Chart'!AG147),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN147=\"\",0,'Detailed Cash Flow Chart'!AN147),0)","v":{"$error":"#N/A"}},null,{"$f":"AG147\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S147=\"\",0,'Detailed Cash Flow Chart'!S147),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U147=\"\",0,'Detailed Cash Flow Chart'!U147),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W147=\"\",0,'Detailed Cash Flow Chart'!W147),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y147=\"\",0,'Detailed Cash Flow Chart'!Y147),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA147=\"\",0,'Detailed Cash Flow Chart'!AA147),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG147=\"\",0,'Detailed Cash Flow Chart'!AG147),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN147=\"\",0,'Detailed Cash Flow Chart'!AN147),0)","v":{"$error":"#N/A"}},null,{"$f":"AI147\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S147=\"\",0,'Detailed Cash Flow Chart'!S147),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U147=\"\",0,'Detailed Cash Flow Chart'!U147),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W147=\"\",0,'Detailed Cash Flow Chart'!W147),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y147=\"\",0,'Detailed Cash Flow Chart'!Y147),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA147=\"\",0,'Detailed Cash Flow Chart'!AA147),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG147=\"\",0,'Detailed Cash Flow Chart'!AG147),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN147=\"\",0,'Detailed Cash Flow Chart'!AN147),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C148),NA(),'Detailed Cash Flow Chart'!AJ148)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B148","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D148","v":0},{"$f":"IF(ISERROR(C148),NA(),'Detailed Cash Flow Chart'!C148)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C148),NA(),'Detailed Cash Flow Chart'!AQ148)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E148=0,NA(),M148-'Detailed Cash Flow Chart'!E148)","v":{"$error":"#N/A"}},null,{"$f":"Y148\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S148=\"\",0,'Detailed Cash Flow Chart'!S148),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U148=\"\",0,'Detailed Cash Flow Chart'!U148),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W148=\"\",0,'Detailed Cash Flow Chart'!W148),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y148=\"\",0,'Detailed Cash Flow Chart'!Y148),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA148=\"\",0,'Detailed Cash Flow Chart'!AA148),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG148=\"\",0,'Detailed Cash Flow Chart'!AG148),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN148=\"\",0,'Detailed Cash Flow Chart'!AN148),0)","v":{"$error":"#N/A"}},null,{"$f":"AA148\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S148=\"\",0,'Detailed Cash Flow Chart'!S148),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U148=\"\",0,'Detailed Cash Flow Chart'!U148),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W148=\"\",0,'Detailed Cash Flow Chart'!W148),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y148=\"\",0,'Detailed Cash Flow Chart'!Y148),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA148=\"\",0,'Detailed Cash Flow Chart'!AA148),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG148=\"\",0,'Detailed Cash Flow Chart'!AG148),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN148=\"\",0,'Detailed Cash Flow Chart'!AN148),0)","v":{"$error":"#N/A"}},null,{"$f":"AC148\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S148=\"\",0,'Detailed Cash Flow Chart'!S148),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U148=\"\",0,'Detailed Cash Flow Chart'!U148),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W148=\"\",0,'Detailed Cash Flow Chart'!W148),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y148=\"\",0,'Detailed Cash Flow Chart'!Y148),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA148=\"\",0,'Detailed Cash Flow Chart'!AA148),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG148=\"\",0,'Detailed Cash Flow Chart'!AG148),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN148=\"\",0,'Detailed Cash Flow Chart'!AN148),0)","v":{"$error":"#N/A"}},null,{"$f":"AE148\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S148=\"\",0,'Detailed Cash Flow Chart'!S148),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U148=\"\",0,'Detailed Cash Flow Chart'!U148),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W148=\"\",0,'Detailed Cash Flow Chart'!W148),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y148=\"\",0,'Detailed Cash Flow Chart'!Y148),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA148=\"\",0,'Detailed Cash Flow Chart'!AA148),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG148=\"\",0,'Detailed Cash Flow Chart'!AG148),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN148=\"\",0,'Detailed Cash Flow Chart'!AN148),0)","v":{"$error":"#N/A"}},null,{"$f":"AG148\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S148=\"\",0,'Detailed Cash Flow Chart'!S148),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U148=\"\",0,'Detailed Cash Flow Chart'!U148),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W148=\"\",0,'Detailed Cash Flow Chart'!W148),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y148=\"\",0,'Detailed Cash Flow Chart'!Y148),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA148=\"\",0,'Detailed Cash Flow Chart'!AA148),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG148=\"\",0,'Detailed Cash Flow Chart'!AG148),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN148=\"\",0,'Detailed Cash Flow Chart'!AN148),0)","v":{"$error":"#N/A"}},null,{"$f":"AI148\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S148=\"\",0,'Detailed Cash Flow Chart'!S148),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U148=\"\",0,'Detailed Cash Flow Chart'!U148),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W148=\"\",0,'Detailed Cash Flow Chart'!W148),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y148=\"\",0,'Detailed Cash Flow Chart'!Y148),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA148=\"\",0,'Detailed Cash Flow Chart'!AA148),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG148=\"\",0,'Detailed Cash Flow Chart'!AG148),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN148=\"\",0,'Detailed Cash Flow Chart'!AN148),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C149),NA(),'Detailed Cash Flow Chart'!AJ149)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B149","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D149","v":0},{"$f":"IF(ISERROR(C149),NA(),'Detailed Cash Flow Chart'!C149)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C149),NA(),'Detailed Cash Flow Chart'!AQ149)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E149=0,NA(),M149-'Detailed Cash Flow Chart'!E149)","v":{"$error":"#N/A"}},null,{"$f":"Y149\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S149=\"\",0,'Detailed Cash Flow Chart'!S149),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U149=\"\",0,'Detailed Cash Flow Chart'!U149),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W149=\"\",0,'Detailed Cash Flow Chart'!W149),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y149=\"\",0,'Detailed Cash Flow Chart'!Y149),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA149=\"\",0,'Detailed Cash Flow Chart'!AA149),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG149=\"\",0,'Detailed Cash Flow Chart'!AG149),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN149=\"\",0,'Detailed Cash Flow Chart'!AN149),0)","v":{"$error":"#N/A"}},null,{"$f":"AA149\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S149=\"\",0,'Detailed Cash Flow Chart'!S149),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U149=\"\",0,'Detailed Cash Flow Chart'!U149),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W149=\"\",0,'Detailed Cash Flow Chart'!W149),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y149=\"\",0,'Detailed Cash Flow Chart'!Y149),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA149=\"\",0,'Detailed Cash Flow Chart'!AA149),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG149=\"\",0,'Detailed Cash Flow Chart'!AG149),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN149=\"\",0,'Detailed Cash Flow Chart'!AN149),0)","v":{"$error":"#N/A"}},null,{"$f":"AC149\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S149=\"\",0,'Detailed Cash Flow Chart'!S149),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U149=\"\",0,'Detailed Cash Flow Chart'!U149),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W149=\"\",0,'Detailed Cash Flow Chart'!W149),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y149=\"\",0,'Detailed Cash Flow Chart'!Y149),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA149=\"\",0,'Detailed Cash Flow Chart'!AA149),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG149=\"\",0,'Detailed Cash Flow Chart'!AG149),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN149=\"\",0,'Detailed Cash Flow Chart'!AN149),0)","v":{"$error":"#N/A"}},null,{"$f":"AE149\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S149=\"\",0,'Detailed Cash Flow Chart'!S149),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U149=\"\",0,'Detailed Cash Flow Chart'!U149),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W149=\"\",0,'Detailed Cash Flow Chart'!W149),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y149=\"\",0,'Detailed Cash Flow Chart'!Y149),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA149=\"\",0,'Detailed Cash Flow Chart'!AA149),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG149=\"\",0,'Detailed Cash Flow Chart'!AG149),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN149=\"\",0,'Detailed Cash Flow Chart'!AN149),0)","v":{"$error":"#N/A"}},null,{"$f":"AG149\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S149=\"\",0,'Detailed Cash Flow Chart'!S149),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U149=\"\",0,'Detailed Cash Flow Chart'!U149),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W149=\"\",0,'Detailed Cash Flow Chart'!W149),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y149=\"\",0,'Detailed Cash Flow Chart'!Y149),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA149=\"\",0,'Detailed Cash Flow Chart'!AA149),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG149=\"\",0,'Detailed Cash Flow Chart'!AG149),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN149=\"\",0,'Detailed Cash Flow Chart'!AN149),0)","v":{"$error":"#N/A"}},null,{"$f":"AI149\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S149=\"\",0,'Detailed Cash Flow Chart'!S149),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U149=\"\",0,'Detailed Cash Flow Chart'!U149),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W149=\"\",0,'Detailed Cash Flow Chart'!W149),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y149=\"\",0,'Detailed Cash Flow Chart'!Y149),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA149=\"\",0,'Detailed Cash Flow Chart'!AA149),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG149=\"\",0,'Detailed Cash Flow Chart'!AG149),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN149=\"\",0,'Detailed Cash Flow Chart'!AN149),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C150),NA(),'Detailed Cash Flow Chart'!AJ150)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B150","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D150","v":0},{"$f":"IF(ISERROR(C150),NA(),'Detailed Cash Flow Chart'!C150)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C150),NA(),'Detailed Cash Flow Chart'!AQ150)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E150=0,NA(),M150-'Detailed Cash Flow Chart'!E150)","v":{"$error":"#N/A"}},null,{"$f":"Y150\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S150=\"\",0,'Detailed Cash Flow Chart'!S150),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U150=\"\",0,'Detailed Cash Flow Chart'!U150),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W150=\"\",0,'Detailed Cash Flow Chart'!W150),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y150=\"\",0,'Detailed Cash Flow Chart'!Y150),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA150=\"\",0,'Detailed Cash Flow Chart'!AA150),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG150=\"\",0,'Detailed Cash Flow Chart'!AG150),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN150=\"\",0,'Detailed Cash Flow Chart'!AN150),0)","v":{"$error":"#N/A"}},null,{"$f":"AA150\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S150=\"\",0,'Detailed Cash Flow Chart'!S150),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U150=\"\",0,'Detailed Cash Flow Chart'!U150),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W150=\"\",0,'Detailed Cash Flow Chart'!W150),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y150=\"\",0,'Detailed Cash Flow Chart'!Y150),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA150=\"\",0,'Detailed Cash Flow Chart'!AA150),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG150=\"\",0,'Detailed Cash Flow Chart'!AG150),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN150=\"\",0,'Detailed Cash Flow Chart'!AN150),0)","v":{"$error":"#N/A"}},null,{"$f":"AC150\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S150=\"\",0,'Detailed Cash Flow Chart'!S150),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U150=\"\",0,'Detailed Cash Flow Chart'!U150),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W150=\"\",0,'Detailed Cash Flow Chart'!W150),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y150=\"\",0,'Detailed Cash Flow Chart'!Y150),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA150=\"\",0,'Detailed Cash Flow Chart'!AA150),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG150=\"\",0,'Detailed Cash Flow Chart'!AG150),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN150=\"\",0,'Detailed Cash Flow Chart'!AN150),0)","v":{"$error":"#N/A"}},null,{"$f":"AE150\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S150=\"\",0,'Detailed Cash Flow Chart'!S150),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U150=\"\",0,'Detailed Cash Flow Chart'!U150),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W150=\"\",0,'Detailed Cash Flow Chart'!W150),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y150=\"\",0,'Detailed Cash Flow Chart'!Y150),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA150=\"\",0,'Detailed Cash Flow Chart'!AA150),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG150=\"\",0,'Detailed Cash Flow Chart'!AG150),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN150=\"\",0,'Detailed Cash Flow Chart'!AN150),0)","v":{"$error":"#N/A"}},null,{"$f":"AG150\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S150=\"\",0,'Detailed Cash Flow Chart'!S150),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U150=\"\",0,'Detailed Cash Flow Chart'!U150),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W150=\"\",0,'Detailed Cash Flow Chart'!W150),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y150=\"\",0,'Detailed Cash Flow Chart'!Y150),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA150=\"\",0,'Detailed Cash Flow Chart'!AA150),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG150=\"\",0,'Detailed Cash Flow Chart'!AG150),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN150=\"\",0,'Detailed Cash Flow Chart'!AN150),0)","v":{"$error":"#N/A"}},null,{"$f":"AI150\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S150=\"\",0,'Detailed Cash Flow Chart'!S150),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U150=\"\",0,'Detailed Cash Flow Chart'!U150),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W150=\"\",0,'Detailed Cash Flow Chart'!W150),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y150=\"\",0,'Detailed Cash Flow Chart'!Y150),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA150=\"\",0,'Detailed Cash Flow Chart'!AA150),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG150=\"\",0,'Detailed Cash Flow Chart'!AG150),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN150=\"\",0,'Detailed Cash Flow Chart'!AN150),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C151),NA(),'Detailed Cash Flow Chart'!AJ151)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B151","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D151","v":0},{"$f":"IF(ISERROR(C151),NA(),'Detailed Cash Flow Chart'!C151)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C151),NA(),'Detailed Cash Flow Chart'!AQ151)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E151=0,NA(),M151-'Detailed Cash Flow Chart'!E151)","v":{"$error":"#N/A"}},null,{"$f":"Y151\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S151=\"\",0,'Detailed Cash Flow Chart'!S151),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U151=\"\",0,'Detailed Cash Flow Chart'!U151),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W151=\"\",0,'Detailed Cash Flow Chart'!W151),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y151=\"\",0,'Detailed Cash Flow Chart'!Y151),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA151=\"\",0,'Detailed Cash Flow Chart'!AA151),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG151=\"\",0,'Detailed Cash Flow Chart'!AG151),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN151=\"\",0,'Detailed Cash Flow Chart'!AN151),0)","v":{"$error":"#N/A"}},null,{"$f":"AA151\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S151=\"\",0,'Detailed Cash Flow Chart'!S151),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U151=\"\",0,'Detailed Cash Flow Chart'!U151),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W151=\"\",0,'Detailed Cash Flow Chart'!W151),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y151=\"\",0,'Detailed Cash Flow Chart'!Y151),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA151=\"\",0,'Detailed Cash Flow Chart'!AA151),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG151=\"\",0,'Detailed Cash Flow Chart'!AG151),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN151=\"\",0,'Detailed Cash Flow Chart'!AN151),0)","v":{"$error":"#N/A"}},null,{"$f":"AC151\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S151=\"\",0,'Detailed Cash Flow Chart'!S151),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U151=\"\",0,'Detailed Cash Flow Chart'!U151),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W151=\"\",0,'Detailed Cash Flow Chart'!W151),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y151=\"\",0,'Detailed Cash Flow Chart'!Y151),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA151=\"\",0,'Detailed Cash Flow Chart'!AA151),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG151=\"\",0,'Detailed Cash Flow Chart'!AG151),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN151=\"\",0,'Detailed Cash Flow Chart'!AN151),0)","v":{"$error":"#N/A"}},null,{"$f":"AE151\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S151=\"\",0,'Detailed Cash Flow Chart'!S151),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U151=\"\",0,'Detailed Cash Flow Chart'!U151),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W151=\"\",0,'Detailed Cash Flow Chart'!W151),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y151=\"\",0,'Detailed Cash Flow Chart'!Y151),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA151=\"\",0,'Detailed Cash Flow Chart'!AA151),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG151=\"\",0,'Detailed Cash Flow Chart'!AG151),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN151=\"\",0,'Detailed Cash Flow Chart'!AN151),0)","v":{"$error":"#N/A"}},null,{"$f":"AG151\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S151=\"\",0,'Detailed Cash Flow Chart'!S151),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U151=\"\",0,'Detailed Cash Flow Chart'!U151),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W151=\"\",0,'Detailed Cash Flow Chart'!W151),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y151=\"\",0,'Detailed Cash Flow Chart'!Y151),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA151=\"\",0,'Detailed Cash Flow Chart'!AA151),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG151=\"\",0,'Detailed Cash Flow Chart'!AG151),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN151=\"\",0,'Detailed Cash Flow Chart'!AN151),0)","v":{"$error":"#N/A"}},null,{"$f":"AI151\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S151=\"\",0,'Detailed Cash Flow Chart'!S151),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U151=\"\",0,'Detailed Cash Flow Chart'!U151),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W151=\"\",0,'Detailed Cash Flow Chart'!W151),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y151=\"\",0,'Detailed Cash Flow Chart'!Y151),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA151=\"\",0,'Detailed Cash Flow Chart'!AA151),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG151=\"\",0,'Detailed Cash Flow Chart'!AG151),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN151=\"\",0,'Detailed Cash Flow Chart'!AN151),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C152),NA(),'Detailed Cash Flow Chart'!AJ152)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B152","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D152","v":0},{"$f":"IF(ISERROR(C152),NA(),'Detailed Cash Flow Chart'!C152)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C152),NA(),'Detailed Cash Flow Chart'!AQ152)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E152=0,NA(),M152-'Detailed Cash Flow Chart'!E152)","v":{"$error":"#N/A"}},null,{"$f":"Y152\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S152=\"\",0,'Detailed Cash Flow Chart'!S152),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U152=\"\",0,'Detailed Cash Flow Chart'!U152),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W152=\"\",0,'Detailed Cash Flow Chart'!W152),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y152=\"\",0,'Detailed Cash Flow Chart'!Y152),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA152=\"\",0,'Detailed Cash Flow Chart'!AA152),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG152=\"\",0,'Detailed Cash Flow Chart'!AG152),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN152=\"\",0,'Detailed Cash Flow Chart'!AN152),0)","v":{"$error":"#N/A"}},null,{"$f":"AA152\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S152=\"\",0,'Detailed Cash Flow Chart'!S152),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U152=\"\",0,'Detailed Cash Flow Chart'!U152),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W152=\"\",0,'Detailed Cash Flow Chart'!W152),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y152=\"\",0,'Detailed Cash Flow Chart'!Y152),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA152=\"\",0,'Detailed Cash Flow Chart'!AA152),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG152=\"\",0,'Detailed Cash Flow Chart'!AG152),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN152=\"\",0,'Detailed Cash Flow Chart'!AN152),0)","v":{"$error":"#N/A"}},null,{"$f":"AC152\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S152=\"\",0,'Detailed Cash Flow Chart'!S152),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U152=\"\",0,'Detailed Cash Flow Chart'!U152),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W152=\"\",0,'Detailed Cash Flow Chart'!W152),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y152=\"\",0,'Detailed Cash Flow Chart'!Y152),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA152=\"\",0,'Detailed Cash Flow Chart'!AA152),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG152=\"\",0,'Detailed Cash Flow Chart'!AG152),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN152=\"\",0,'Detailed Cash Flow Chart'!AN152),0)","v":{"$error":"#N/A"}},null,{"$f":"AE152\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S152=\"\",0,'Detailed Cash Flow Chart'!S152),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U152=\"\",0,'Detailed Cash Flow Chart'!U152),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W152=\"\",0,'Detailed Cash Flow Chart'!W152),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y152=\"\",0,'Detailed Cash Flow Chart'!Y152),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA152=\"\",0,'Detailed Cash Flow Chart'!AA152),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG152=\"\",0,'Detailed Cash Flow Chart'!AG152),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN152=\"\",0,'Detailed Cash Flow Chart'!AN152),0)","v":{"$error":"#N/A"}},null,{"$f":"AG152\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S152=\"\",0,'Detailed Cash Flow Chart'!S152),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U152=\"\",0,'Detailed Cash Flow Chart'!U152),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W152=\"\",0,'Detailed Cash Flow Chart'!W152),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y152=\"\",0,'Detailed Cash Flow Chart'!Y152),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA152=\"\",0,'Detailed Cash Flow Chart'!AA152),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG152=\"\",0,'Detailed Cash Flow Chart'!AG152),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN152=\"\",0,'Detailed Cash Flow Chart'!AN152),0)","v":{"$error":"#N/A"}},null,{"$f":"AI152\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S152=\"\",0,'Detailed Cash Flow Chart'!S152),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U152=\"\",0,'Detailed Cash Flow Chart'!U152),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W152=\"\",0,'Detailed Cash Flow Chart'!W152),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y152=\"\",0,'Detailed Cash Flow Chart'!Y152),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA152=\"\",0,'Detailed Cash Flow Chart'!AA152),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG152=\"\",0,'Detailed Cash Flow Chart'!AG152),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN152=\"\",0,'Detailed Cash Flow Chart'!AN152),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C153),NA(),'Detailed Cash Flow Chart'!AJ153)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B153","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D153","v":0},{"$f":"IF(ISERROR(C153),NA(),'Detailed Cash Flow Chart'!C153)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C153),NA(),'Detailed Cash Flow Chart'!AQ153)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E153=0,NA(),M153-'Detailed Cash Flow Chart'!E153)","v":{"$error":"#N/A"}},null,{"$f":"Y153\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S153=\"\",0,'Detailed Cash Flow Chart'!S153),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U153=\"\",0,'Detailed Cash Flow Chart'!U153),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W153=\"\",0,'Detailed Cash Flow Chart'!W153),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y153=\"\",0,'Detailed Cash Flow Chart'!Y153),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA153=\"\",0,'Detailed Cash Flow Chart'!AA153),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG153=\"\",0,'Detailed Cash Flow Chart'!AG153),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN153=\"\",0,'Detailed Cash Flow Chart'!AN153),0)","v":{"$error":"#N/A"}},null,{"$f":"AA153\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S153=\"\",0,'Detailed Cash Flow Chart'!S153),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U153=\"\",0,'Detailed Cash Flow Chart'!U153),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W153=\"\",0,'Detailed Cash Flow Chart'!W153),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y153=\"\",0,'Detailed Cash Flow Chart'!Y153),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA153=\"\",0,'Detailed Cash Flow Chart'!AA153),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG153=\"\",0,'Detailed Cash Flow Chart'!AG153),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN153=\"\",0,'Detailed Cash Flow Chart'!AN153),0)","v":{"$error":"#N/A"}},null,{"$f":"AC153\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S153=\"\",0,'Detailed Cash Flow Chart'!S153),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U153=\"\",0,'Detailed Cash Flow Chart'!U153),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W153=\"\",0,'Detailed Cash Flow Chart'!W153),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y153=\"\",0,'Detailed Cash Flow Chart'!Y153),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA153=\"\",0,'Detailed Cash Flow Chart'!AA153),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG153=\"\",0,'Detailed Cash Flow Chart'!AG153),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN153=\"\",0,'Detailed Cash Flow Chart'!AN153),0)","v":{"$error":"#N/A"}},null,{"$f":"AE153\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S153=\"\",0,'Detailed Cash Flow Chart'!S153),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U153=\"\",0,'Detailed Cash Flow Chart'!U153),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W153=\"\",0,'Detailed Cash Flow Chart'!W153),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y153=\"\",0,'Detailed Cash Flow Chart'!Y153),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA153=\"\",0,'Detailed Cash Flow Chart'!AA153),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG153=\"\",0,'Detailed Cash Flow Chart'!AG153),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN153=\"\",0,'Detailed Cash Flow Chart'!AN153),0)","v":{"$error":"#N/A"}},null,{"$f":"AG153\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S153=\"\",0,'Detailed Cash Flow Chart'!S153),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U153=\"\",0,'Detailed Cash Flow Chart'!U153),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W153=\"\",0,'Detailed Cash Flow Chart'!W153),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y153=\"\",0,'Detailed Cash Flow Chart'!Y153),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA153=\"\",0,'Detailed Cash Flow Chart'!AA153),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG153=\"\",0,'Detailed Cash Flow Chart'!AG153),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN153=\"\",0,'Detailed Cash Flow Chart'!AN153),0)","v":{"$error":"#N/A"}},null,{"$f":"AI153\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S153=\"\",0,'Detailed Cash Flow Chart'!S153),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U153=\"\",0,'Detailed Cash Flow Chart'!U153),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W153=\"\",0,'Detailed Cash Flow Chart'!W153),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y153=\"\",0,'Detailed Cash Flow Chart'!Y153),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA153=\"\",0,'Detailed Cash Flow Chart'!AA153),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG153=\"\",0,'Detailed Cash Flow Chart'!AG153),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN153=\"\",0,'Detailed Cash Flow Chart'!AN153),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C154),NA(),'Detailed Cash Flow Chart'!AJ154)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B154","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D154","v":0},{"$f":"IF(ISERROR(C154),NA(),'Detailed Cash Flow Chart'!C154)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C154),NA(),'Detailed Cash Flow Chart'!AQ154)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E154=0,NA(),M154-'Detailed Cash Flow Chart'!E154)","v":{"$error":"#N/A"}},null,{"$f":"Y154\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S154=\"\",0,'Detailed Cash Flow Chart'!S154),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U154=\"\",0,'Detailed Cash Flow Chart'!U154),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W154=\"\",0,'Detailed Cash Flow Chart'!W154),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y154=\"\",0,'Detailed Cash Flow Chart'!Y154),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA154=\"\",0,'Detailed Cash Flow Chart'!AA154),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG154=\"\",0,'Detailed Cash Flow Chart'!AG154),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN154=\"\",0,'Detailed Cash Flow Chart'!AN154),0)","v":{"$error":"#N/A"}},null,{"$f":"AA154\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S154=\"\",0,'Detailed Cash Flow Chart'!S154),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U154=\"\",0,'Detailed Cash Flow Chart'!U154),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W154=\"\",0,'Detailed Cash Flow Chart'!W154),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y154=\"\",0,'Detailed Cash Flow Chart'!Y154),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA154=\"\",0,'Detailed Cash Flow Chart'!AA154),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG154=\"\",0,'Detailed Cash Flow Chart'!AG154),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN154=\"\",0,'Detailed Cash Flow Chart'!AN154),0)","v":{"$error":"#N/A"}},null,{"$f":"AC154\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S154=\"\",0,'Detailed Cash Flow Chart'!S154),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U154=\"\",0,'Detailed Cash Flow Chart'!U154),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W154=\"\",0,'Detailed Cash Flow Chart'!W154),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y154=\"\",0,'Detailed Cash Flow Chart'!Y154),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA154=\"\",0,'Detailed Cash Flow Chart'!AA154),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG154=\"\",0,'Detailed Cash Flow Chart'!AG154),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN154=\"\",0,'Detailed Cash Flow Chart'!AN154),0)","v":{"$error":"#N/A"}},null,{"$f":"AE154\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S154=\"\",0,'Detailed Cash Flow Chart'!S154),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U154=\"\",0,'Detailed Cash Flow Chart'!U154),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W154=\"\",0,'Detailed Cash Flow Chart'!W154),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y154=\"\",0,'Detailed Cash Flow Chart'!Y154),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA154=\"\",0,'Detailed Cash Flow Chart'!AA154),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG154=\"\",0,'Detailed Cash Flow Chart'!AG154),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN154=\"\",0,'Detailed Cash Flow Chart'!AN154),0)","v":{"$error":"#N/A"}},null,{"$f":"AG154\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S154=\"\",0,'Detailed Cash Flow Chart'!S154),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U154=\"\",0,'Detailed Cash Flow Chart'!U154),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W154=\"\",0,'Detailed Cash Flow Chart'!W154),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y154=\"\",0,'Detailed Cash Flow Chart'!Y154),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA154=\"\",0,'Detailed Cash Flow Chart'!AA154),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG154=\"\",0,'Detailed Cash Flow Chart'!AG154),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN154=\"\",0,'Detailed Cash Flow Chart'!AN154),0)","v":{"$error":"#N/A"}},null,{"$f":"AI154\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S154=\"\",0,'Detailed Cash Flow Chart'!S154),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U154=\"\",0,'Detailed Cash Flow Chart'!U154),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W154=\"\",0,'Detailed Cash Flow Chart'!W154),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y154=\"\",0,'Detailed Cash Flow Chart'!Y154),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA154=\"\",0,'Detailed Cash Flow Chart'!AA154),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG154=\"\",0,'Detailed Cash Flow Chart'!AG154),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN154=\"\",0,'Detailed Cash Flow Chart'!AN154),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C155),NA(),'Detailed Cash Flow Chart'!AJ155)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B155","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D155","v":0},{"$f":"IF(ISERROR(C155),NA(),'Detailed Cash Flow Chart'!C155)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C155),NA(),'Detailed Cash Flow Chart'!AQ155)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E155=0,NA(),M155-'Detailed Cash Flow Chart'!E155)","v":{"$error":"#N/A"}},null,{"$f":"Y155\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S155=\"\",0,'Detailed Cash Flow Chart'!S155),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U155=\"\",0,'Detailed Cash Flow Chart'!U155),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W155=\"\",0,'Detailed Cash Flow Chart'!W155),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y155=\"\",0,'Detailed Cash Flow Chart'!Y155),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA155=\"\",0,'Detailed Cash Flow Chart'!AA155),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG155=\"\",0,'Detailed Cash Flow Chart'!AG155),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN155=\"\",0,'Detailed Cash Flow Chart'!AN155),0)","v":{"$error":"#N/A"}},null,{"$f":"AA155\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S155=\"\",0,'Detailed Cash Flow Chart'!S155),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U155=\"\",0,'Detailed Cash Flow Chart'!U155),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W155=\"\",0,'Detailed Cash Flow Chart'!W155),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y155=\"\",0,'Detailed Cash Flow Chart'!Y155),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA155=\"\",0,'Detailed Cash Flow Chart'!AA155),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG155=\"\",0,'Detailed Cash Flow Chart'!AG155),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN155=\"\",0,'Detailed Cash Flow Chart'!AN155),0)","v":{"$error":"#N/A"}},null,{"$f":"AC155\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S155=\"\",0,'Detailed Cash Flow Chart'!S155),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U155=\"\",0,'Detailed Cash Flow Chart'!U155),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W155=\"\",0,'Detailed Cash Flow Chart'!W155),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y155=\"\",0,'Detailed Cash Flow Chart'!Y155),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA155=\"\",0,'Detailed Cash Flow Chart'!AA155),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG155=\"\",0,'Detailed Cash Flow Chart'!AG155),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN155=\"\",0,'Detailed Cash Flow Chart'!AN155),0)","v":{"$error":"#N/A"}},null,{"$f":"AE155\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S155=\"\",0,'Detailed Cash Flow Chart'!S155),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U155=\"\",0,'Detailed Cash Flow Chart'!U155),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W155=\"\",0,'Detailed Cash Flow Chart'!W155),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y155=\"\",0,'Detailed Cash Flow Chart'!Y155),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA155=\"\",0,'Detailed Cash Flow Chart'!AA155),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG155=\"\",0,'Detailed Cash Flow Chart'!AG155),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN155=\"\",0,'Detailed Cash Flow Chart'!AN155),0)","v":{"$error":"#N/A"}},null,{"$f":"AG155\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S155=\"\",0,'Detailed Cash Flow Chart'!S155),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U155=\"\",0,'Detailed Cash Flow Chart'!U155),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W155=\"\",0,'Detailed Cash Flow Chart'!W155),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y155=\"\",0,'Detailed Cash Flow Chart'!Y155),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA155=\"\",0,'Detailed Cash Flow Chart'!AA155),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG155=\"\",0,'Detailed Cash Flow Chart'!AG155),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN155=\"\",0,'Detailed Cash Flow Chart'!AN155),0)","v":{"$error":"#N/A"}},null,{"$f":"AI155\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S155=\"\",0,'Detailed Cash Flow Chart'!S155),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U155=\"\",0,'Detailed Cash Flow Chart'!U155),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W155=\"\",0,'Detailed Cash Flow Chart'!W155),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y155=\"\",0,'Detailed Cash Flow Chart'!Y155),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA155=\"\",0,'Detailed Cash Flow Chart'!AA155),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG155=\"\",0,'Detailed Cash Flow Chart'!AG155),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN155=\"\",0,'Detailed Cash Flow Chart'!AN155),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C156),NA(),'Detailed Cash Flow Chart'!AJ156)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B156","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D156","v":0},{"$f":"IF(ISERROR(C156),NA(),'Detailed Cash Flow Chart'!C156)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C156),NA(),'Detailed Cash Flow Chart'!AQ156)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E156=0,NA(),M156-'Detailed Cash Flow Chart'!E156)","v":{"$error":"#N/A"}},null,{"$f":"Y156\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S156=\"\",0,'Detailed Cash Flow Chart'!S156),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U156=\"\",0,'Detailed Cash Flow Chart'!U156),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W156=\"\",0,'Detailed Cash Flow Chart'!W156),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y156=\"\",0,'Detailed Cash Flow Chart'!Y156),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA156=\"\",0,'Detailed Cash Flow Chart'!AA156),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG156=\"\",0,'Detailed Cash Flow Chart'!AG156),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN156=\"\",0,'Detailed Cash Flow Chart'!AN156),0)","v":{"$error":"#N/A"}},null,{"$f":"AA156\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S156=\"\",0,'Detailed Cash Flow Chart'!S156),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U156=\"\",0,'Detailed Cash Flow Chart'!U156),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W156=\"\",0,'Detailed Cash Flow Chart'!W156),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y156=\"\",0,'Detailed Cash Flow Chart'!Y156),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA156=\"\",0,'Detailed Cash Flow Chart'!AA156),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG156=\"\",0,'Detailed Cash Flow Chart'!AG156),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN156=\"\",0,'Detailed Cash Flow Chart'!AN156),0)","v":{"$error":"#N/A"}},null,{"$f":"AC156\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S156=\"\",0,'Detailed Cash Flow Chart'!S156),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U156=\"\",0,'Detailed Cash Flow Chart'!U156),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W156=\"\",0,'Detailed Cash Flow Chart'!W156),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y156=\"\",0,'Detailed Cash Flow Chart'!Y156),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA156=\"\",0,'Detailed Cash Flow Chart'!AA156),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG156=\"\",0,'Detailed Cash Flow Chart'!AG156),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN156=\"\",0,'Detailed Cash Flow Chart'!AN156),0)","v":{"$error":"#N/A"}},null,{"$f":"AE156\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S156=\"\",0,'Detailed Cash Flow Chart'!S156),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U156=\"\",0,'Detailed Cash Flow Chart'!U156),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W156=\"\",0,'Detailed Cash Flow Chart'!W156),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y156=\"\",0,'Detailed Cash Flow Chart'!Y156),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA156=\"\",0,'Detailed Cash Flow Chart'!AA156),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG156=\"\",0,'Detailed Cash Flow Chart'!AG156),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN156=\"\",0,'Detailed Cash Flow Chart'!AN156),0)","v":{"$error":"#N/A"}},null,{"$f":"AG156\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S156=\"\",0,'Detailed Cash Flow Chart'!S156),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U156=\"\",0,'Detailed Cash Flow Chart'!U156),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W156=\"\",0,'Detailed Cash Flow Chart'!W156),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y156=\"\",0,'Detailed Cash Flow Chart'!Y156),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA156=\"\",0,'Detailed Cash Flow Chart'!AA156),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG156=\"\",0,'Detailed Cash Flow Chart'!AG156),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN156=\"\",0,'Detailed Cash Flow Chart'!AN156),0)","v":{"$error":"#N/A"}},null,{"$f":"AI156\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S156=\"\",0,'Detailed Cash Flow Chart'!S156),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U156=\"\",0,'Detailed Cash Flow Chart'!U156),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W156=\"\",0,'Detailed Cash Flow Chart'!W156),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y156=\"\",0,'Detailed Cash Flow Chart'!Y156),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA156=\"\",0,'Detailed Cash Flow Chart'!AA156),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG156=\"\",0,'Detailed Cash Flow Chart'!AG156),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN156=\"\",0,'Detailed Cash Flow Chart'!AN156),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C157),NA(),'Detailed Cash Flow Chart'!AJ157)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B157","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D157","v":0},{"$f":"IF(ISERROR(C157),NA(),'Detailed Cash Flow Chart'!C157)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C157),NA(),'Detailed Cash Flow Chart'!AQ157)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E157=0,NA(),M157-'Detailed Cash Flow Chart'!E157)","v":{"$error":"#N/A"}},null,{"$f":"Y157\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S157=\"\",0,'Detailed Cash Flow Chart'!S157),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U157=\"\",0,'Detailed Cash Flow Chart'!U157),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W157=\"\",0,'Detailed Cash Flow Chart'!W157),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y157=\"\",0,'Detailed Cash Flow Chart'!Y157),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA157=\"\",0,'Detailed Cash Flow Chart'!AA157),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG157=\"\",0,'Detailed Cash Flow Chart'!AG157),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN157=\"\",0,'Detailed Cash Flow Chart'!AN157),0)","v":{"$error":"#N/A"}},null,{"$f":"AA157\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S157=\"\",0,'Detailed Cash Flow Chart'!S157),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U157=\"\",0,'Detailed Cash Flow Chart'!U157),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W157=\"\",0,'Detailed Cash Flow Chart'!W157),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y157=\"\",0,'Detailed Cash Flow Chart'!Y157),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA157=\"\",0,'Detailed Cash Flow Chart'!AA157),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG157=\"\",0,'Detailed Cash Flow Chart'!AG157),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN157=\"\",0,'Detailed Cash Flow Chart'!AN157),0)","v":{"$error":"#N/A"}},null,{"$f":"AC157\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S157=\"\",0,'Detailed Cash Flow Chart'!S157),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U157=\"\",0,'Detailed Cash Flow Chart'!U157),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W157=\"\",0,'Detailed Cash Flow Chart'!W157),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y157=\"\",0,'Detailed Cash Flow Chart'!Y157),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA157=\"\",0,'Detailed Cash Flow Chart'!AA157),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG157=\"\",0,'Detailed Cash Flow Chart'!AG157),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN157=\"\",0,'Detailed Cash Flow Chart'!AN157),0)","v":{"$error":"#N/A"}},null,{"$f":"AE157\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S157=\"\",0,'Detailed Cash Flow Chart'!S157),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U157=\"\",0,'Detailed Cash Flow Chart'!U157),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W157=\"\",0,'Detailed Cash Flow Chart'!W157),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y157=\"\",0,'Detailed Cash Flow Chart'!Y157),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA157=\"\",0,'Detailed Cash Flow Chart'!AA157),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG157=\"\",0,'Detailed Cash Flow Chart'!AG157),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN157=\"\",0,'Detailed Cash Flow Chart'!AN157),0)","v":{"$error":"#N/A"}},null,{"$f":"AG157\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S157=\"\",0,'Detailed Cash Flow Chart'!S157),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U157=\"\",0,'Detailed Cash Flow Chart'!U157),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W157=\"\",0,'Detailed Cash Flow Chart'!W157),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y157=\"\",0,'Detailed Cash Flow Chart'!Y157),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA157=\"\",0,'Detailed Cash Flow Chart'!AA157),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG157=\"\",0,'Detailed Cash Flow Chart'!AG157),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN157=\"\",0,'Detailed Cash Flow Chart'!AN157),0)","v":{"$error":"#N/A"}},null,{"$f":"AI157\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S157=\"\",0,'Detailed Cash Flow Chart'!S157),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U157=\"\",0,'Detailed Cash Flow Chart'!U157),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W157=\"\",0,'Detailed Cash Flow Chart'!W157),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y157=\"\",0,'Detailed Cash Flow Chart'!Y157),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA157=\"\",0,'Detailed Cash Flow Chart'!AA157),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG157=\"\",0,'Detailed Cash Flow Chart'!AG157),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN157=\"\",0,'Detailed Cash Flow Chart'!AN157),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C158),NA(),'Detailed Cash Flow Chart'!AJ158)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B158","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D158","v":0},{"$f":"IF(ISERROR(C158),NA(),'Detailed Cash Flow Chart'!C158)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C158),NA(),'Detailed Cash Flow Chart'!AQ158)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E158=0,NA(),M158-'Detailed Cash Flow Chart'!E158)","v":{"$error":"#N/A"}},null,{"$f":"Y158\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S158=\"\",0,'Detailed Cash Flow Chart'!S158),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U158=\"\",0,'Detailed Cash Flow Chart'!U158),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W158=\"\",0,'Detailed Cash Flow Chart'!W158),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y158=\"\",0,'Detailed Cash Flow Chart'!Y158),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA158=\"\",0,'Detailed Cash Flow Chart'!AA158),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG158=\"\",0,'Detailed Cash Flow Chart'!AG158),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN158=\"\",0,'Detailed Cash Flow Chart'!AN158),0)","v":{"$error":"#N/A"}},null,{"$f":"AA158\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S158=\"\",0,'Detailed Cash Flow Chart'!S158),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U158=\"\",0,'Detailed Cash Flow Chart'!U158),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W158=\"\",0,'Detailed Cash Flow Chart'!W158),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y158=\"\",0,'Detailed Cash Flow Chart'!Y158),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA158=\"\",0,'Detailed Cash Flow Chart'!AA158),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG158=\"\",0,'Detailed Cash Flow Chart'!AG158),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN158=\"\",0,'Detailed Cash Flow Chart'!AN158),0)","v":{"$error":"#N/A"}},null,{"$f":"AC158\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S158=\"\",0,'Detailed Cash Flow Chart'!S158),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U158=\"\",0,'Detailed Cash Flow Chart'!U158),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W158=\"\",0,'Detailed Cash Flow Chart'!W158),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y158=\"\",0,'Detailed Cash Flow Chart'!Y158),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA158=\"\",0,'Detailed Cash Flow Chart'!AA158),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG158=\"\",0,'Detailed Cash Flow Chart'!AG158),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN158=\"\",0,'Detailed Cash Flow Chart'!AN158),0)","v":{"$error":"#N/A"}},null,{"$f":"AE158\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S158=\"\",0,'Detailed Cash Flow Chart'!S158),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U158=\"\",0,'Detailed Cash Flow Chart'!U158),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W158=\"\",0,'Detailed Cash Flow Chart'!W158),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y158=\"\",0,'Detailed Cash Flow Chart'!Y158),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA158=\"\",0,'Detailed Cash Flow Chart'!AA158),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG158=\"\",0,'Detailed Cash Flow Chart'!AG158),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN158=\"\",0,'Detailed Cash Flow Chart'!AN158),0)","v":{"$error":"#N/A"}},null,{"$f":"AG158\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S158=\"\",0,'Detailed Cash Flow Chart'!S158),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U158=\"\",0,'Detailed Cash Flow Chart'!U158),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W158=\"\",0,'Detailed Cash Flow Chart'!W158),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y158=\"\",0,'Detailed Cash Flow Chart'!Y158),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA158=\"\",0,'Detailed Cash Flow Chart'!AA158),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG158=\"\",0,'Detailed Cash Flow Chart'!AG158),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN158=\"\",0,'Detailed Cash Flow Chart'!AN158),0)","v":{"$error":"#N/A"}},null,{"$f":"AI158\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S158=\"\",0,'Detailed Cash Flow Chart'!S158),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U158=\"\",0,'Detailed Cash Flow Chart'!U158),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W158=\"\",0,'Detailed Cash Flow Chart'!W158),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y158=\"\",0,'Detailed Cash Flow Chart'!Y158),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA158=\"\",0,'Detailed Cash Flow Chart'!AA158),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG158=\"\",0,'Detailed Cash Flow Chart'!AG158),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN158=\"\",0,'Detailed Cash Flow Chart'!AN158),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C159),NA(),'Detailed Cash Flow Chart'!AJ159)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B159","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D159","v":0},{"$f":"IF(ISERROR(C159),NA(),'Detailed Cash Flow Chart'!C159)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C159),NA(),'Detailed Cash Flow Chart'!AQ159)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E159=0,NA(),M159-'Detailed Cash Flow Chart'!E159)","v":{"$error":"#N/A"}},null,{"$f":"Y159\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S159=\"\",0,'Detailed Cash Flow Chart'!S159),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U159=\"\",0,'Detailed Cash Flow Chart'!U159),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W159=\"\",0,'Detailed Cash Flow Chart'!W159),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y159=\"\",0,'Detailed Cash Flow Chart'!Y159),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA159=\"\",0,'Detailed Cash Flow Chart'!AA159),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG159=\"\",0,'Detailed Cash Flow Chart'!AG159),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN159=\"\",0,'Detailed Cash Flow Chart'!AN159),0)","v":{"$error":"#N/A"}},null,{"$f":"AA159\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S159=\"\",0,'Detailed Cash Flow Chart'!S159),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U159=\"\",0,'Detailed Cash Flow Chart'!U159),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W159=\"\",0,'Detailed Cash Flow Chart'!W159),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y159=\"\",0,'Detailed Cash Flow Chart'!Y159),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA159=\"\",0,'Detailed Cash Flow Chart'!AA159),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG159=\"\",0,'Detailed Cash Flow Chart'!AG159),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN159=\"\",0,'Detailed Cash Flow Chart'!AN159),0)","v":{"$error":"#N/A"}},null,{"$f":"AC159\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S159=\"\",0,'Detailed Cash Flow Chart'!S159),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U159=\"\",0,'Detailed Cash Flow Chart'!U159),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W159=\"\",0,'Detailed Cash Flow Chart'!W159),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y159=\"\",0,'Detailed Cash Flow Chart'!Y159),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA159=\"\",0,'Detailed Cash Flow Chart'!AA159),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG159=\"\",0,'Detailed Cash Flow Chart'!AG159),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN159=\"\",0,'Detailed Cash Flow Chart'!AN159),0)","v":{"$error":"#N/A"}},null,{"$f":"AE159\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S159=\"\",0,'Detailed Cash Flow Chart'!S159),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U159=\"\",0,'Detailed Cash Flow Chart'!U159),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W159=\"\",0,'Detailed Cash Flow Chart'!W159),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y159=\"\",0,'Detailed Cash Flow Chart'!Y159),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA159=\"\",0,'Detailed Cash Flow Chart'!AA159),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG159=\"\",0,'Detailed Cash Flow Chart'!AG159),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN159=\"\",0,'Detailed Cash Flow Chart'!AN159),0)","v":{"$error":"#N/A"}},null,{"$f":"AG159\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S159=\"\",0,'Detailed Cash Flow Chart'!S159),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U159=\"\",0,'Detailed Cash Flow Chart'!U159),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W159=\"\",0,'Detailed Cash Flow Chart'!W159),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y159=\"\",0,'Detailed Cash Flow Chart'!Y159),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA159=\"\",0,'Detailed Cash Flow Chart'!AA159),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG159=\"\",0,'Detailed Cash Flow Chart'!AG159),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN159=\"\",0,'Detailed Cash Flow Chart'!AN159),0)","v":{"$error":"#N/A"}},null,{"$f":"AI159\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S159=\"\",0,'Detailed Cash Flow Chart'!S159),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U159=\"\",0,'Detailed Cash Flow Chart'!U159),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W159=\"\",0,'Detailed Cash Flow Chart'!W159),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y159=\"\",0,'Detailed Cash Flow Chart'!Y159),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA159=\"\",0,'Detailed Cash Flow Chart'!AA159),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG159=\"\",0,'Detailed Cash Flow Chart'!AG159),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN159=\"\",0,'Detailed Cash Flow Chart'!AN159),0)","v":{"$error":"#N/A"}}]
[{"$f":"IF(ISERROR(C160),NA(),'Detailed Cash Flow Chart'!AJ160)","v":{"$error":"#N/A"}},{"$f":"'Detailed Cash Flow Chart'!B160","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'Detailed Cash Flow Chart'!D160","v":0},{"$f":"IF(ISERROR(C160),NA(),'Detailed Cash Flow Chart'!C160)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(C160),NA(),'Detailed Cash Flow Chart'!AQ160)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E160=0,NA(),M160-'Detailed Cash Flow Chart'!E160)","v":{"$error":"#N/A"}},null,{"$f":"Y160\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S160=\"\",0,'Detailed Cash Flow Chart'!S160),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U160=\"\",0,'Detailed Cash Flow Chart'!U160),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W160=\"\",0,'Detailed Cash Flow Chart'!W160),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y160=\"\",0,'Detailed Cash Flow Chart'!Y160),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA160=\"\",0,'Detailed Cash Flow Chart'!AA160),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG160=\"\",0,'Detailed Cash Flow Chart'!AG160),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN160=\"\",0,'Detailed Cash Flow Chart'!AN160),0)","v":{"$error":"#N/A"}},null,{"$f":"AA160\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S160=\"\",0,'Detailed Cash Flow Chart'!S160),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U160=\"\",0,'Detailed Cash Flow Chart'!U160),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W160=\"\",0,'Detailed Cash Flow Chart'!W160),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y160=\"\",0,'Detailed Cash Flow Chart'!Y160),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA160=\"\",0,'Detailed Cash Flow Chart'!AA160),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG160=\"\",0,'Detailed Cash Flow Chart'!AG160),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN160=\"\",0,'Detailed Cash Flow Chart'!AN160),0)","v":{"$error":"#N/A"}},null,{"$f":"AC160\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S160=\"\",0,'Detailed Cash Flow Chart'!S160),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U160=\"\",0,'Detailed Cash Flow Chart'!U160),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W160=\"\",0,'Detailed Cash Flow Chart'!W160),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y160=\"\",0,'Detailed Cash Flow Chart'!Y160),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA160=\"\",0,'Detailed Cash Flow Chart'!AA160),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG160=\"\",0,'Detailed Cash Flow Chart'!AG160),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN160=\"\",0,'Detailed Cash Flow Chart'!AN160),0)","v":{"$error":"#N/A"}},null,{"$f":"AE160\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S160=\"\",0,'Detailed Cash Flow Chart'!S160),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U160=\"\",0,'Detailed Cash Flow Chart'!U160),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W160=\"\",0,'Detailed Cash Flow Chart'!W160),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y160=\"\",0,'Detailed Cash Flow Chart'!Y160),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA160=\"\",0,'Detailed Cash Flow Chart'!AA160),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG160=\"\",0,'Detailed Cash Flow Chart'!AG160),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN160=\"\",0,'Detailed Cash Flow Chart'!AN160),0)","v":{"$error":"#N/A"}},null,{"$f":"AG160\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S160=\"\",0,'Detailed Cash Flow Chart'!S160),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U160=\"\",0,'Detailed Cash Flow Chart'!U160),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W160=\"\",0,'Detailed Cash Flow Chart'!W160),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y160=\"\",0,'Detailed Cash Flow Chart'!Y160),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA160=\"\",0,'Detailed Cash Flow Chart'!AA160),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG160=\"\",0,'Detailed Cash Flow Chart'!AG160),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN160=\"\",0,'Detailed Cash Flow Chart'!AN160),0)","v":{"$error":"#N/A"}},null,{"$f":"AI160\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S160=\"\",0,'Detailed Cash Flow Chart'!S160),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U160=\"\",0,'Detailed Cash Flow Chart'!U160),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W160=\"\",0,'Detailed Cash Flow Chart'!W160),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y160=\"\",0,'Detailed Cash Flow Chart'!Y160),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA160=\"\",0,'Detailed Cash Flow Chart'!AA160),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG160=\"\",0,'Detailed Cash Flow Chart'!AG160),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN160=\"\",0,'Detailed Cash Flow Chart'!AN160),0)","v":{"$error":"#N/A"}}]

{"sheet":"Cash flow summary","index":8,"n_rows":160,"n_cols":38,"rows_kept":160,"cut":false,"hidden":false,"merged":[[2,18,2,19],[0,0,2,0],[0,10,2,10],[0,1,2,1],[1,9,2,9]]}
["Year","Age","Post-tax",null,null,null,null,"Income ","post-tax","Monthly","EMI","Total invest. needed","Total Cash available",null,"Please ensure only relevant goals are found in the list below",null,null,null,null,null,null,null,null,null,1,{"$f":"COUNT(Y4:Y160)","v":25},"1+2",{"$f":"COUNT(AA4:AA160)","v":25},"1+2+3",{"$f":"COUNT(AC4:AC160)","v":25},"1+2+3+4",{"$f":"COUNT(AE4:AE160)","v":25},"1+2+3+4+5",{"$f":"COUNT(AG4:AG160)","v":25},"1+2+3+4+5+6",{"$f":"COUNT(AI4:AI160)","v":25},"1+2+3+4+5+6+7",{"$f":"COUNT(AK4:AK160)","v":25}]
[null,null,"Monthly",null,null,null,null,"from ","pension","expenses",null,"each month for ","for investment ",null,"are found in the list below",null,null,null,null,null,null,null,null,null,"feasibility",{"$f":"COUNTIF(Y4:Y160,\">0\")","v":23},"feasibility",{"$f":"COUNTIF(AA4:AA160,\">0\")","v":23},"feasibility",{"$f":"COUNTIF(AC4:AC160,\">0\")","v":12},"feasibility",{"$f":"COUNTIF(AE4:AE160,\">0\")","v":12},"feasibility",{"$f":"COUNTIF(AG4:AG160,\">0\")","v":12},"feasibility",{"$f":"COUNTIF(AI4:AI160,\">0\")","v":12},"feasibility",{"$f":"COUNTIF(AK4:AK160,\">0\")","v":12}]
[null,null,"Salary",null,null,null,null,"other sources",null,null,null,"ALL goals","each month",null,"Goals included in","Invest.","Invest.","Priority","Feasbility",null,null,null,null,null,null,{"$f":"Z2/Z1","v":0.92},null,{"$f":"AB2/AB1","v":0.92},null,{"$f":"AD2/AD1","v":0.48},null,{"$f":"AF2/AF1","v":0.48},null,{"$f":"AH2/AH1","v":0.48},null,{"$f":"AJ2/AJ1","v":0.48},null,{"$f":"AL2/AL1","v":0.48}]
[{"$f":"'Detailed Cash Flow Chart'!AJ4","v":2014},{"$f":"'Detailed Cash Flow Chart'!B4","v":40},{"$f":"salary","v":100000},{"$f":"IF(A4>=syear1,IF(A4<=eyear1,passive*(1+incp)^(A4-YEAR(TODAY())),0),0)","v":0},{"$f":"IF(A4>=syear2,IF(A4<=eyear2,passive2*(1+incp1)^(A4-YEAR(TODAY())),0),0)","v":0},{"$f":"IF(A4>=sryear1,IF(A4<=eryear1,passiver*(1+incpr)^(A4-YEAR(TODAY())),0),0)","v":0},{"$f":"IF(A4>=sryear2,IF(A4<=eryear2,passiver1*(1+incpr1)^(A4-YEAR(TODAY())),0),0)","v":0},{"$f":"IF(A4=\"\",0,D4+E4+F4+G4)","v":0},{"$f":"'Detailed Cash Flow Chart'!D4","v":0},{"$f":"'Detailed Cash Flow Chart'!C4","v":32500},{"$f":"IF(A4>=emistart,IF(A4<=emiend,emi,0),0)","v":55000},{"$f":"'Detailed Cash Flow Chart'!AQ4","v":31686.164404861895},{"$f":"IF(IF(I4+H4>J4,B4,C4)=0,0,I4+C4+H4-J4-K4)","v":12500},null,"cash flow chart","begins","ends",null,"for goal combo",null,null,null,1,{"$f":"Z3","v":0.92},{"$f":"M4-'Detailed Cash Flow Chart'!E4","v":12500},null,{"$f":"Y4\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S4=\"\",0,'Detailed Cash Flow Chart'!S4),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U4=\"\",0,'Detailed Cash Flow Chart'!U4),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W4=\"\",0,'Detailed Cash Flow Chart'!W4),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y4=\"\",0,'Detailed Cash Flow Chart'!Y4),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA4=\"\",0,'Detailed Cash Flow Chart'!AA4),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG4=\"\",0,'Detailed Cash Flow Chart'!AG4),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN4=\"\",0,'Detailed Cash Flow Chart'!AN4),0)","v":12500},{"$f":"IF('Financial Goals (non-recurring)'!$D$4=2,'Detailed Cash Flow Chart'!U4,0)","v":0},{"$f":"AA4\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S4=\"\",0,'Detailed Cash Flow Chart'!S4),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U4=\"\",0,'Detailed Cash Flow Chart'!U4),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W4=\"\",0,'Detailed Cash Flow Chart'!W4),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y4=\"\",0,'Detailed Cash Flow Chart'!Y4),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA4=\"\",0,'Detailed Cash Flow Chart'!AA4),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG4=\"\",0,'Detailed Cash Flow Chart'!AG4),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN4=\"\",0,'Detailed Cash Flow Chart'!AN4),0)","v":-19186.164404861895},null,{"$f":"AC4\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S4=\"\",0,'Detailed Cash Flow Chart'!S4),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U4=\"\",0,'Detailed Cash Flow Chart'!U4),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W4=\"\",0,'Detailed Cash Flow Chart'!W4),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y4=\"\",0,'Detailed Cash Flow Chart'!Y4),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA4=\"\",0,'Detailed Cash Flow Chart'!AA4),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG4=\"\",0,'Detailed Cash Flow Chart'!AG4),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN4=\"\",0,'Detailed Cash Flow Chart'!AN4),0)","v":-19186.164404861895},null,{"$f":"AE4\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S4=\"\",0,'Detailed Cash Flow Chart'!S4),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U4=\"\",0,'Detailed Cash Flow Chart'!U4),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W4=\"\",0,'Detailed Cash Flow Chart'!W4),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y4=\"\",0,'Detailed Cash Flow Chart'!Y4),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA4=\"\",0,'Detailed Cash Flow Chart'!AA4),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG4=\"\",0,'Detailed Cash Flow Chart'!AG4),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN4=\"\",0,'Detailed Cash Flow Chart'!AN4),0)","v":-19186.164404861895},null,{"$f":"AG4\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S4=\"\",0,'Detailed Cash Flow Chart'!S4),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U4=\"\",0,'Detailed Cash Flow Chart'!U4),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W4=\"\",0,'Detailed Cash Flow Chart'!W4),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y4=\"\",0,'Detailed Cash Flow Chart'!Y4),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA4=\"\",0,'Detailed Cash Flow Chart'!AA4),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG4=\"\",0,'Detailed Cash Flow Chart'!AG4),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN4=\"\",0,'Detailed Cash Flow Chart'!AN4),0)","v":-19186.164404861895},null,{"$f":"AI4\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S4=\"\",0,'Detailed Cash Flow Chart'!S4),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U4=\"\",0,'Detailed Cash Flow Chart'!U4),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W4=\"\",0,'Detailed Cash Flow Chart'!W4),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y4=\"\",0,'Detailed Cash Flow Chart'!Y4),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA4=\"\",0,'Detailed Cash Flow Chart'!AA4),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG4=\"\",0,'Detailed Cash Flow Chart'!AG4),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN4=\"\",0,'Detailed Cash Flow Chart'!AN4),0)","v":-19186.164404861895}]
[{"$f":"'Detailed Cash Flow Chart'!AJ5","v":2015},{"$f":"'Detailed Cash Flow Chart'!B5","v":41},{"$f":"IF(A4<(y+wy+1),C4+C4*inc,0)","v":110000},0,0,0,0,{"$f":"IF(A5=\"\",0,D5+E5+F5+G5)","v":0},{"$f":"'Detailed Cash Flow Chart'!D5","v":0},{"$f":"'Detailed Cash Flow Chart'!C5","v":35425},55000,{"$f":"'Detailed Cash Flow Chart'!AQ5","v":99831.764378059626},{"$f":"IF(IF(I5+H5>J5,B5,C5)=0,0,I5+C5+H5-J5-K5)","v":19575},null,{"$f":"IF(Retirement!J16=\"none\",\"\",IF(Retirement!J16=0,\"\",\"Retirement\"))","v":"Retirement"},{"$f":"YEAR(TODAY())+1","v":2015},{"$f":"Retirement!B4-1","v":2038},1,1,{"$f":"X4","v":0.92},null,"1+2",2,{"$f":"AB3","v":0.92},{"$f":"IF('Detailed Cash Flow Chart'!E5=0,NA(),M5-'Detailed Cash Flow Chart'!E5)","v":-8710.136781260866},null,{"$f":"Y5\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S5=\"\",0,'Detailed Cash Flow Chart'!S5),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U5=\"\",0,'Detailed Cash Flow Chart'!U5),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W5=\"\",0,'Detailed Cash Flow Chart'!W5),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y5=\"\",0,'Detailed Cash Flow Chart'!Y5),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA5=\"\",0,'Detailed Cash Flow Chart'!AA5),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG5=\"\",0,'Detailed Cash Flow Chart'!AG5),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN5=\"\",0,'Detailed Cash Flow Chart'!AN5),0)","v":-8710.136781260866},null,{"$f":"AA5\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S5=\"\",0,'Detailed Cash Flow Chart'!S5),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U5=\"\",0,'Detailed Cash Flow Chart'!U5),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W5=\"\",0,'Detailed Cash Flow Chart'!W5),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y5=\"\",0,'Detailed Cash Flow Chart'!Y5),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA5=\"\",0,'Detailed Cash Flow Chart'!AA5),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG5=\"\",0,'Detailed Cash Flow Chart'!AG5),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN5=\"\",0,'Detailed Cash Flow Chart'!AN5),0)","v":-43564.917626608956},null,{"$f":"AC5\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S5=\"\",0,'Detailed Cash Flow Chart'!S5),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U5=\"\",0,'Detailed Cash Flow Chart'!U5),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W5=\"\",0,'Detailed Cash Flow Chart'!W5),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y5=\"\",0,'Detailed Cash Flow Chart'!Y5),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA5=\"\",0,'Detailed Cash Flow Chart'!AA5),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG5=\"\",0,'Detailed Cash Flow Chart'!AG5),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN5=\"\",0,'Detailed Cash Flow Chart'!AN5),0)","v":-80256.764378059626},null,{"$f":"AE5\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S5=\"\",0,'Detailed Cash Flow Chart'!S5),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U5=\"\",0,'Detailed Cash Flow Chart'!U5),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W5=\"\",0,'Detailed Cash Flow Chart'!W5),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y5=\"\",0,'Detailed Cash Flow Chart'!Y5),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA5=\"\",0,'Detailed Cash Flow Chart'!AA5),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG5=\"\",0,'Detailed Cash Flow Chart'!AG5),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN5=\"\",0,'Detailed Cash Flow Chart'!AN5),0)","v":-80256.764378059626},null,{"$f":"AG5\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S5=\"\",0,'Detailed Cash Flow Chart'!S5),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U5=\"\",0,'Detailed Cash Flow Chart'!U5),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W5=\"\",0,'Detailed Cash Flow Chart'!W5),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y5=\"\",0,'Detailed Cash Flow Chart'!Y5),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA5=\"\",0,'Detailed Cash Flow Chart'!AA5),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG5=\"\",0,'Detailed Cash Flow Chart'!AG5),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN5=\"\",0,'Detailed Cash Flow Chart'!AN5),0)","v":-80256.764378059626},null,{"$f":"AI5\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S5=\"\",0,'Detailed Cash Flow Chart'!S5),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U5=\"\",0,'Detailed Cash Flow Chart'!U5),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W5=\"\",0,'Detailed Cash Flow Chart'!W5),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y5=\"\",0,'Detailed Cash Flow Chart'!Y5),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA5=\"\",0,'Detailed Cash Flow Chart'!AA5),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG5=\"\",0,'Detailed Cash Flow Chart'!AG5),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN5=\"\",0,'Detailed Cash Flow Chart'!AN5),0)","v":-80256.764378059626}]
[{"$f":"'Detailed Cash Flow Chart'!AJ6","v":2016},{"$f":"'Detailed Cash Flow Chart'!B6","v":42},121000,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D6","v":0},{"$f":"'Detailed Cash Flow Chart'!C6","v":38613.25},55000,{"$f":"'Detailed Cash Flow Chart'!AQ6","v":106145.75614072051},27386.75,null,{"$f":"IF('Financial Goals (non-recurring)'!B9=0,\"\",'Financial Goals (non-recurring)'!B5)","v":"Abhay's Education"},{"$f":"IF('Financial Goals (non-recurring)'!B9=0,\"\",YEAR('Financial Goals (non-recurring)'!B7))","v":2014},{"$f":"IF('Financial Goals (non-recurring)'!B9=0,\"\",YEAR('Financial Goals (non-recurring)'!B6))","v":2027},{"$f":"IF('Financial Goals (non-recurring)'!B9=0,\"\",Report!I17)","v":3},{"$f":"IF(Q6>$Q$5,\"see note 2 below\",IF(R6=\"\",\"\",INDEX($V$4:$X$10,MATCH(R6,$W$4:$W$10,0),1)))","v":"1+2+3"},{"$f":"IF(Q6>$Q$5,\"\",IF(O6=\"\",\"\",INDEX(V4:X10,MATCH(R6,W4:W10,0),3)))","v":0.48},null,"1+2+3",3,{"$f":"AD3","v":0.48},{"$f":"IF('Detailed Cash Flow Chart'!E6=0,NA(),M6-'Detailed Cash Flow Chart'!E6)","v":-3726.900459386954},null,{"$f":"Y6\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S6=\"\",0,'Detailed Cash Flow Chart'!S6),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U6=\"\",0,'Detailed Cash Flow Chart'!U6),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W6=\"\",0,'Detailed Cash Flow Chart'!W6),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y6=\"\",0,'Detailed Cash Flow Chart'!Y6),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA6=\"\",0,'Detailed Cash Flow Chart'!AA6),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG6=\"\",0,'Detailed Cash Flow Chart'!AG6),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN6=\"\",0,'Detailed Cash Flow Chart'!AN6),0)","v":-3726.900459386954},null,{"$f":"AA6\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S6=\"\",0,'Detailed Cash Flow Chart'!S6),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U6=\"\",0,'Detailed Cash Flow Chart'!U6),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W6=\"\",0,'Detailed Cash Flow Chart'!W6),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y6=\"\",0,'Detailed Cash Flow Chart'!Y6),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA6=\"\",0,'Detailed Cash Flow Chart'!AA6),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG6=\"\",0,'Detailed Cash Flow Chart'!AG6),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN6=\"\",0,'Detailed Cash Flow Chart'!AN6),0)","v":-42067.159389269851},null,{"$f":"AC6\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S6=\"\",0,'Detailed Cash Flow Chart'!S6),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U6=\"\",0,'Detailed Cash Flow Chart'!U6),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W6=\"\",0,'Detailed Cash Flow Chart'!W6),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y6=\"\",0,'Detailed Cash Flow Chart'!Y6),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA6=\"\",0,'Detailed Cash Flow Chart'!AA6),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG6=\"\",0,'Detailed Cash Flow Chart'!AG6),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN6=\"\",0,'Detailed Cash Flow Chart'!AN6),0)","v":-78759.006140720507},null,{"$f":"AE6\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S6=\"\",0,'Detailed Cash Flow Chart'!S6),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U6=\"\",0,'Detailed Cash Flow Chart'!U6),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W6=\"\",0,'Detailed Cash Flow Chart'!W6),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y6=\"\",0,'Detailed Cash Flow Chart'!Y6),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA6=\"\",0,'Detailed Cash Flow Chart'!AA6),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG6=\"\",0,'Detailed Cash Flow Chart'!AG6),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN6=\"\",0,'Detailed Cash Flow Chart'!AN6),0)","v":-78759.006140720507},null,{"$f":"AG6\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S6=\"\",0,'Detailed Cash Flow Chart'!S6),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U6=\"\",0,'Detailed Cash Flow Chart'!U6),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W6=\"\",0,'Detailed Cash Flow Chart'!W6),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y6=\"\",0,'Detailed Cash Flow Chart'!Y6),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA6=\"\",0,'Detailed Cash Flow Chart'!AA6),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG6=\"\",0,'Detailed Cash Flow Chart'!AG6),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN6=\"\",0,'Detailed Cash Flow Chart'!AN6),0)","v":-78759.006140720507},null,{"$f":"AI6\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S6=\"\",0,'Detailed Cash Flow Chart'!S6),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U6=\"\",0,'Detailed Cash Flow Chart'!U6),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W6=\"\",0,'Detailed Cash Flow Chart'!W6),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y6=\"\",0,'Detailed Cash Flow Chart'!Y6),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA6=\"\",0,'Detailed Cash Flow Chart'!AA6),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG6=\"\",0,'Detailed Cash Flow Chart'!AG6),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN6=\"\",0,'Detailed Cash Flow Chart'!AN6),0)","v":-78759.006140720507}]
[{"$f":"'Detailed Cash Flow Chart'!AJ7","v":2017},{"$f":"'Detailed Cash Flow Chart'!B7","v":43},133100,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D7","v":0},{"$f":"'Detailed Cash Flow Chart'!C7","v":42088.442500000005},55000,{"$f":"'Detailed Cash Flow Chart'!AQ7","v":113091.1470796475},36011.557499999995,null,{"$f":"IF('Financial Goals (non-recurring)'!D9=0,\"\",'Financial Goals (non-recurring)'!D5)","v":"XYZ education"},{"$f":"IF(O7=\"\",\"\",YEAR('Financial Goals (non-recurring)'!D7))","v":2014},{"$f":"IF(O7=\"\",\"\",YEAR('Financial Goals (non-recurring)'!D6))","v":2029},{"$f":"IF(O7=\"\",\"\",Report!I18)","v":3},"1+2+3",0.48,null,"1+2+3+4",4,{"$f":"AF3","v":0.48},{"$f":"IF('Detailed Cash Flow Chart'!E7=0,NA(),M7-'Detailed Cash Flow Chart'!E7)","v":1786.5419946743496},null,{"$f":"Y7\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S7=\"\",0,'Detailed Cash Flow Chart'!S7),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U7=\"\",0,'Detailed Cash Flow Chart'!U7),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W7=\"\",0,'Detailed Cash Flow Chart'!W7),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y7=\"\",0,'Detailed Cash Flow Chart'!Y7),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA7=\"\",0,'Detailed Cash Flow Chart'!AA7),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG7=\"\",0,'Detailed Cash Flow Chart'!AG7),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN7=\"\",0,'Detailed Cash Flow Chart'!AN7),0)","v":1786.5419946743496},null,{"$f":"AA7\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S7=\"\",0,'Detailed Cash Flow Chart'!S7),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U7=\"\",0,'Detailed Cash Flow Chart'!U7),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W7=\"\",0,'Detailed Cash Flow Chart'!W7),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y7=\"\",0,'Detailed Cash Flow Chart'!Y7),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA7=\"\",0,'Detailed Cash Flow Chart'!AA7),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG7=\"\",0,'Detailed Cash Flow Chart'!AG7),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN7=\"\",0,'Detailed Cash Flow Chart'!AN7),0)","v":-40387.742828196846},null,{"$f":"AC7\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S7=\"\",0,'Detailed Cash Flow Chart'!S7),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U7=\"\",0,'Detailed Cash Flow Chart'!U7),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W7=\"\",0,'Detailed Cash Flow Chart'!W7),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y7=\"\",0,'Detailed Cash Flow Chart'!Y7),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA7=\"\",0,'Detailed Cash Flow Chart'!AA7),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG7=\"\",0,'Detailed Cash Flow Chart'!AG7),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN7=\"\",0,'Detailed Cash Flow Chart'!AN7),0)","v":-77079.589579647509},null,{"$f":"AE7\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S7=\"\",0,'Detailed Cash Flow Chart'!S7),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U7=\"\",0,'Detailed Cash Flow Chart'!U7),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W7=\"\",0,'Detailed Cash Flow Chart'!W7),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y7=\"\",0,'Detailed Cash Flow Chart'!Y7),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA7=\"\",0,'Detailed Cash Flow Chart'!AA7),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG7=\"\",0,'Detailed Cash Flow Chart'!AG7),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN7=\"\",0,'Detailed Cash Flow Chart'!AN7),0)","v":-77079.589579647509},null,{"$f":"AG7\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S7=\"\",0,'Detailed Cash Flow Chart'!S7),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U7=\"\",0,'Detailed Cash Flow Chart'!U7),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W7=\"\",0,'Detailed Cash Flow Chart'!W7),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y7=\"\",0,'Detailed Cash Flow Chart'!Y7),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA7=\"\",0,'Detailed Cash Flow Chart'!AA7),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG7=\"\",0,'Detailed Cash Flow Chart'!AG7),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN7=\"\",0,'Detailed Cash Flow Chart'!AN7),0)","v":-77079.589579647509},null,{"$f":"AI7\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S7=\"\",0,'Detailed Cash Flow Chart'!S7),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U7=\"\",0,'Detailed Cash Flow Chart'!U7),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W7=\"\",0,'Detailed Cash Flow Chart'!W7),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y7=\"\",0,'Detailed Cash Flow Chart'!Y7),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA7=\"\",0,'Detailed Cash Flow Chart'!AA7),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG7=\"\",0,'Detailed Cash Flow Chart'!AG7),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN7=\"\",0,'Detailed Cash Flow Chart'!AN7),0)","v":-77079.589579647509}]
[{"$f":"'Detailed Cash Flow Chart'!AJ8","v":2018},{"$f":"'Detailed Cash Flow Chart'!B8","v":44},146410,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D8","v":0},{"$f":"'Detailed Cash Flow Chart'!C8","v":45876.40232500001},55000,{"$f":"'Detailed Cash Flow Chart'!AQ8","v":120731.07711246717},45533.597674999997,null,{"$f":"IF('Financial Goals (non-recurring)'!F9=0,\"\",'Financial Goals (non-recurring)'!F5)","v":"Abhay's Marriage"},{"$f":"IF(O8=\"\",\"\",YEAR('Financial Goals (non-recurring)'!F7))","v":2013},{"$f":"IF(O8=\"\",\"\",YEAR('Financial Goals (non-recurring)'!F6))","v":2032},{"$f":"IF(O8=\"\",\"\",Report!I19)","v":2},"1+2",{"$error":"#N/A"},null,"1+2+3+4+5",5,{"$f":"AH3","v":0.48},{"$f":"IF('Detailed Cash Flow Chart'!E8=0,NA(),M8-'Detailed Cash Flow Chart'!E8)","v":7886.0806191417869},null,{"$f":"Y8\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S8=\"\",0,'Detailed Cash Flow Chart'!S8),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U8=\"\",0,'Detailed Cash Flow Chart'!U8),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W8=\"\",0,'Detailed Cash Flow Chart'!W8),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y8=\"\",0,'Detailed Cash Flow Chart'!Y8),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA8=\"\",0,'Detailed Cash Flow Chart'!AA8),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG8=\"\",0,'Detailed Cash Flow Chart'!AG8),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN8=\"\",0,'Detailed Cash Flow Chart'!AN8),0)","v":7886.0806191417869},null,{"$f":"AA8\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S8=\"\",0,'Detailed Cash Flow Chart'!S8),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U8=\"\",0,'Detailed Cash Flow Chart'!U8),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W8=\"\",0,'Detailed Cash Flow Chart'!W8),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y8=\"\",0,'Detailed Cash Flow Chart'!Y8),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA8=\"\",0,'Detailed Cash Flow Chart'!AA8),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG8=\"\",0,'Detailed Cash Flow Chart'!AG8),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN8=\"\",0,'Detailed Cash Flow Chart'!AN8),0)","v":-38505.632686016528},null,{"$f":"AC8\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S8=\"\",0,'Detailed Cash Flow Chart'!S8),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U8=\"\",0,'Detailed Cash Flow Chart'!U8),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W8=\"\",0,'Detailed Cash Flow Chart'!W8),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y8=\"\",0,'Detailed Cash Flow Chart'!Y8),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA8=\"\",0,'Detailed Cash Flow Chart'!AA8),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG8=\"\",0,'Detailed Cash Flow Chart'!AG8),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN8=\"\",0,'Detailed Cash Flow Chart'!AN8),0)","v":-75197.479437467191},null,{"$f":"AE8\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S8=\"\",0,'Detailed Cash Flow Chart'!S8),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U8=\"\",0,'Detailed Cash Flow Chart'!U8),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W8=\"\",0,'Detailed Cash Flow Chart'!W8),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y8=\"\",0,'Detailed Cash Flow Chart'!Y8),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA8=\"\",0,'Detailed Cash Flow Chart'!AA8),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG8=\"\",0,'Detailed Cash Flow Chart'!AG8),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN8=\"\",0,'Detailed Cash Flow Chart'!AN8),0)","v":-75197.479437467191},null,{"$f":"AG8\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S8=\"\",0,'Detailed Cash Flow Chart'!S8),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U8=\"\",0,'Detailed Cash Flow Chart'!U8),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W8=\"\",0,'Detailed Cash Flow Chart'!W8),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y8=\"\",0,'Detailed Cash Flow Chart'!Y8),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA8=\"\",0,'Detailed Cash Flow Chart'!AA8),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG8=\"\",0,'Detailed Cash Flow Chart'!AG8),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN8=\"\",0,'Detailed Cash Flow Chart'!AN8),0)","v":-75197.479437467191},null,{"$f":"AI8\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S8=\"\",0,'Detailed Cash Flow Chart'!S8),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U8=\"\",0,'Detailed Cash Flow Chart'!U8),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W8=\"\",0,'Detailed Cash Flow Chart'!W8),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y8=\"\",0,'Detailed Cash Flow Chart'!Y8),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA8=\"\",0,'Detailed Cash Flow Chart'!AA8),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG8=\"\",0,'Detailed Cash Flow Chart'!AG8),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN8=\"\",0,'Detailed Cash Flow Chart'!AN8),0)","v":-75197.479437467191}]
[{"$f":"'Detailed Cash Flow Chart'!AJ9","v":2019},{"$f":"'Detailed Cash Flow Chart'!B9","v":45},161051,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D9","v":0},{"$f":"'Detailed Cash Flow Chart'!C9","v":50005.278534250014},55000,{"$f":"'Detailed Cash Flow Chart'!AQ9","v":92443.153397118178},56045.721465749986,null,{"$f":"IF('Financial Goals (non-recurring)'!H9=0,\"\",'Financial Goals (non-recurring)'!H5)","v":"XYZ marriage"},{"$f":"IF(O9=\"\",\"\",YEAR('Financial Goals (non-recurring)'!H7))","v":2015},{"$f":"IF(O9=\"\",\"\",YEAR('Financial Goals (non-recurring)'!H6))","v":2019},{"$f":"IF(O9=\"\",\"\",Report!I20)","v":4},"1+2+3+4",0.48,null,"1+2+3+4+5+6",6,{"$f":"AJ3","v":0.48},{"$f":"IF('Detailed Cash Flow Chart'!E9=0,NA(),M9-'Detailed Cash Flow Chart'!E9)","v":14633.452704305957},null,{"$f":"Y9\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S9=\"\",0,'Detailed Cash Flow Chart'!S9),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U9=\"\",0,'Detailed Cash Flow Chart'!U9),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W9=\"\",0,'Detailed Cash Flow Chart'!W9),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y9=\"\",0,'Detailed Cash Flow Chart'!Y9),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA9=\"\",0,'Detailed Cash Flow Chart'!AA9),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG9=\"\",0,'Detailed Cash Flow Chart'!AG9),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN9=\"\",0,'Detailed Cash Flow Chart'!AN9),0)","v":14633.452704305957},null,{"$f":"AA9\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S9=\"\",0,'Detailed Cash Flow Chart'!S9),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U9=\"\",0,'Detailed Cash Flow Chart'!U9),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W9=\"\",0,'Detailed Cash Flow Chart'!W9),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y9=\"\",0,'Detailed Cash Flow Chart'!Y9),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA9=\"\",0,'Detailed Cash Flow Chart'!AA9),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG9=\"\",0,'Detailed Cash Flow Chart'!AG9),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN9=\"\",0,'Detailed Cash Flow Chart'!AN9),0)","v":-36397.431931368192},null,{"$f":"AC9\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S9=\"\",0,'Detailed Cash Flow Chart'!S9),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U9=\"\",0,'Detailed Cash Flow Chart'!U9),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W9=\"\",0,'Detailed Cash Flow Chart'!W9),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y9=\"\",0,'Detailed Cash Flow Chart'!Y9),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA9=\"\",0,'Detailed Cash Flow Chart'!AA9),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG9=\"\",0,'Detailed Cash Flow Chart'!AG9),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN9=\"\",0,'Detailed Cash Flow Chart'!AN9),0)","v":-36397.431931368192},null,{"$f":"AE9\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S9=\"\",0,'Detailed Cash Flow Chart'!S9),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U9=\"\",0,'Detailed Cash Flow Chart'!U9),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W9=\"\",0,'Detailed Cash Flow Chart'!W9),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y9=\"\",0,'Detailed Cash Flow Chart'!Y9),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA9=\"\",0,'Detailed Cash Flow Chart'!AA9),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG9=\"\",0,'Detailed Cash Flow Chart'!AG9),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN9=\"\",0,'Detailed Cash Flow Chart'!AN9),0)","v":-36397.431931368192},null,{"$f":"AG9\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S9=\"\",0,'Detailed Cash Flow Chart'!S9),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U9=\"\",0,'Detailed Cash Flow Chart'!U9),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W9=\"\",0,'Detailed Cash Flow Chart'!W9),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y9=\"\",0,'Detailed Cash Flow Chart'!Y9),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA9=\"\",0,'Detailed Cash Flow Chart'!AA9),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG9=\"\",0,'Detailed Cash Flow Chart'!AG9),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN9=\"\",0,'Detailed Cash Flow Chart'!AN9),0)","v":-36397.431931368192},null,{"$f":"AI9\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S9=\"\",0,'Detailed Cash Flow Chart'!S9),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U9=\"\",0,'Detailed Cash Flow Chart'!U9),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W9=\"\",0,'Detailed Cash Flow Chart'!W9),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y9=\"\",0,'Detailed Cash Flow Chart'!Y9),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA9=\"\",0,'Detailed Cash Flow Chart'!AA9),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG9=\"\",0,'Detailed Cash Flow Chart'!AG9),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN9=\"\",0,'Detailed Cash Flow Chart'!AN9),0)","v":-36397.431931368192}]
[{"$f":"'Detailed Cash Flow Chart'!AJ10","v":2020},{"$f":"'Detailed Cash Flow Chart'!B10","v":46},177156.1,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D10","v":0},{"$f":"'Detailed Cash Flow Chart'!C10","v":54505.753602332516},55000,{"$f":"'Detailed Cash Flow Chart'!AQ10","v":101687.46873683001},67650.346397667483,null,{"$f":"IF('Financial Goals (non-recurring)'!J9=0,\"\",'Financial Goals (non-recurring)'!J5)","v":""},{"$f":"IF(O10=\"\",\"\",YEAR('Financial Goals (non-recurring)'!J7))","v":""},{"$f":"IF(O10=\"\",\"\",YEAR('Financial Goals (non-recurring)'!J6))","v":""},{"$f":"IF(O10=\"\",\"\",Report!I21)","v":""},"see note 2 below","",null,"1+2+3+4+5+6+7",7,{"$f":"AL3","v":0.48},{"$f":"IF('Detailed Cash Flow Chart'!E10=0,NA(),M10-'Detailed Cash Flow Chart'!E10)","v":22096.850760079047},null,{"$f":"Y10\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S10=\"\",0,'Detailed Cash Flow Chart'!S10),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U10=\"\",0,'Detailed Cash Flow Chart'!U10),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W10=\"\",0,'Detailed Cash Flow Chart'!W10),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y10=\"\",0,'Detailed Cash Flow Chart'!Y10),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA10=\"\",0,'Detailed Cash Flow Chart'!AA10),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG10=\"\",0,'Detailed Cash Flow Chart'!AG10),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN10=\"\",0,'Detailed Cash Flow Chart'!AN10),0)","v":22096.850760079047},null,{"$f":"AA10\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S10=\"\",0,'Detailed Cash Flow Chart'!S10),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U10=\"\",0,'Detailed Cash Flow Chart'!U10),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W10=\"\",0,'Detailed Cash Flow Chart'!W10),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y10=\"\",0,'Detailed Cash Flow Chart'!Y10),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA10=\"\",0,'Detailed Cash Flow Chart'!AA10),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG10=\"\",0,'Detailed Cash Flow Chart'!AG10),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN10=\"\",0,'Detailed Cash Flow Chart'!AN10),0)","v":-34037.122339162524},null,{"$f":"AC10\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S10=\"\",0,'Detailed Cash Flow Chart'!S10),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U10=\"\",0,'Detailed Cash Flow Chart'!U10),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W10=\"\",0,'Detailed Cash Flow Chart'!W10),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y10=\"\",0,'Detailed Cash Flow Chart'!Y10),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA10=\"\",0,'Detailed Cash Flow Chart'!AA10),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG10=\"\",0,'Detailed Cash Flow Chart'!AG10),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN10=\"\",0,'Detailed Cash Flow Chart'!AN10),0)","v":-34037.122339162524},null,{"$f":"AE10\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S10=\"\",0,'Detailed Cash Flow Chart'!S10),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U10=\"\",0,'Detailed Cash Flow Chart'!U10),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W10=\"\",0,'Detailed Cash Flow Chart'!W10),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y10=\"\",0,'Detailed Cash Flow Chart'!Y10),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA10=\"\",0,'Detailed Cash Flow Chart'!AA10),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG10=\"\",0,'Detailed Cash Flow Chart'!AG10),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN10=\"\",0,'Detailed Cash Flow Chart'!AN10),0)","v":-34037.122339162524},null,{"$f":"AG10\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S10=\"\",0,'Detailed Cash Flow Chart'!S10),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U10=\"\",0,'Detailed Cash Flow Chart'!U10),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W10=\"\",0,'Detailed Cash Flow Chart'!W10),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y10=\"\",0,'Detailed Cash Flow Chart'!Y10),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA10=\"\",0,'Detailed Cash Flow Chart'!AA10),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG10=\"\",0,'Detailed Cash Flow Chart'!AG10),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN10=\"\",0,'Detailed Cash Flow Chart'!AN10),0)","v":-34037.122339162524},null,{"$f":"AI10\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S10=\"\",0,'Detailed Cash Flow Chart'!S10),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U10=\"\",0,'Detailed Cash Flow Chart'!U10),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W10=\"\",0,'Detailed Cash Flow Chart'!W10),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y10=\"\",0,'Detailed Cash Flow Chart'!Y10),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA10=\"\",0,'Detailed Cash Flow Chart'!AA10),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG10=\"\",0,'Detailed Cash Flow Chart'!AG10),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN10=\"\",0,'Detailed Cash Flow Chart'!AN10),0)","v":-34037.122339162524}]
[{"$f":"'Detailed Cash Flow Chart'!AJ11","v":2021},{"$f":"'Detailed Cash Flow Chart'!B11","v":47},194871.71000000002,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D11","v":0},{"$f":"'Detailed Cash Flow Chart'!C11","v":59411.271426542444},55000,{"$f":"'Detailed Cash Flow Chart'!AQ11","v":111856.21561051301},80460.438573457592,null,{"$f":"IF('Financial Goals (recurring)'!B8=0,\"\",'Financial Goals (recurring)'!A2)","v":""},{"$f":"IF(O11=\"\",\"\",'Financial Goals (recurring)'!D4)","v":""},{"$f":"IF(O11=\"\",\"\",MAX('Financial Goals (recurring)'!E4:E34))","v":""},{"$f":"IF(O11=\"\",\"\",Report!I23)","v":""},"see note 2 below","",null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E11=0,NA(),M11-'Detailed Cash Flow Chart'!E11)","v":30351.593372110314},null,{"$f":"Y11\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S11=\"\",0,'Detailed Cash Flow Chart'!S11),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U11=\"\",0,'Detailed Cash Flow Chart'!U11),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W11=\"\",0,'Detailed Cash Flow Chart'!W11),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y11=\"\",0,'Detailed Cash Flow Chart'!Y11),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA11=\"\",0,'Detailed Cash Flow Chart'!AA11),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG11=\"\",0,'Detailed Cash Flow Chart'!AG11),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN11=\"\",0,'Detailed Cash Flow Chart'!AN11),0)","v":30351.593372110314},null,{"$f":"AA11\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S11=\"\",0,'Detailed Cash Flow Chart'!S11),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U11=\"\",0,'Detailed Cash Flow Chart'!U11),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W11=\"\",0,'Detailed Cash Flow Chart'!W11),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y11=\"\",0,'Detailed Cash Flow Chart'!Y11),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA11=\"\",0,'Detailed Cash Flow Chart'!AA11),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG11=\"\",0,'Detailed Cash Flow Chart'!AG11),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN11=\"\",0,'Detailed Cash Flow Chart'!AN11),0)","v":-31395.777037055421},null,{"$f":"AC11\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S11=\"\",0,'Detailed Cash Flow Chart'!S11),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U11=\"\",0,'Detailed Cash Flow Chart'!U11),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W11=\"\",0,'Detailed Cash Flow Chart'!W11),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y11=\"\",0,'Detailed Cash Flow Chart'!Y11),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA11=\"\",0,'Detailed Cash Flow Chart'!AA11),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG11=\"\",0,'Detailed Cash Flow Chart'!AG11),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN11=\"\",0,'Detailed Cash Flow Chart'!AN11),0)","v":-31395.777037055421},null,{"$f":"AE11\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S11=\"\",0,'Detailed Cash Flow Chart'!S11),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U11=\"\",0,'Detailed Cash Flow Chart'!U11),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W11=\"\",0,'Detailed Cash Flow Chart'!W11),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y11=\"\",0,'Detailed Cash Flow Chart'!Y11),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA11=\"\",0,'Detailed Cash Flow Chart'!AA11),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG11=\"\",0,'Detailed Cash Flow Chart'!AG11),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN11=\"\",0,'Detailed Cash Flow Chart'!AN11),0)","v":-31395.777037055421},null,{"$f":"AG11\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S11=\"\",0,'Detailed Cash Flow Chart'!S11),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U11=\"\",0,'Detailed Cash Flow Chart'!U11),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W11=\"\",0,'Detailed Cash Flow Chart'!W11),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y11=\"\",0,'Detailed Cash Flow Chart'!Y11),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA11=\"\",0,'Detailed Cash Flow Chart'!AA11),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG11=\"\",0,'Detailed Cash Flow Chart'!AG11),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN11=\"\",0,'Detailed Cash Flow Chart'!AN11),0)","v":-31395.777037055421},null,{"$f":"AI11\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S11=\"\",0,'Detailed Cash Flow Chart'!S11),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U11=\"\",0,'Detailed Cash Flow Chart'!U11),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W11=\"\",0,'Detailed Cash Flow Chart'!W11),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y11=\"\",0,'Detailed Cash Flow Chart'!Y11),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA11=\"\",0,'Detailed Cash Flow Chart'!AA11),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG11=\"\",0,'Detailed Cash Flow Chart'!AG11),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN11=\"\",0,'Detailed Cash Flow Chart'!AN11),0)","v":-31395.777037055421}]
[{"$f":"'Detailed Cash Flow Chart'!AJ12","v":2022},{"$f":"'Detailed Cash Flow Chart'!B12","v":48},214358.88100000002,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D12","v":0},{"$f":"'Detailed Cash Flow Chart'!C12","v":64758.285854931266},55000,{"$f":"'Detailed Cash Flow Chart'!AQ12","v":123041.83717156432},94600.595145068772,null,{"$f":"IF('Financial Goals (recurring)'!K8=0,\"\",'Financial Goals (recurring)'!J2)","v":""},{"$f":"IF(O12=\"\",\"\",'Financial Goals (recurring)'!M4)","v":""},{"$f":"IF(O12=\"\",\"\",MAX('Financial Goals (recurring)'!N4:N34))","v":""},{"$f":"IF(O12=\"\",\"\",Report!I24)","v":""},{"$f":"IF(Q12>$Q$5,\"see note 2 below\",IF(R12=\"\",\"\",INDEX($V$4:$X$10,MATCH(R12,$W$4:$W$10,0),1)))","v":"see note 2 below"},"",null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E12=0,NA(),M12-'Detailed Cash Flow Chart'!E12)","v":39480.865423586765},null,{"$f":"Y12\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S12=\"\",0,'Detailed Cash Flow Chart'!S12),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U12=\"\",0,'Detailed Cash Flow Chart'!U12),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W12=\"\",0,'Detailed Cash Flow Chart'!W12),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y12=\"\",0,'Detailed Cash Flow Chart'!Y12),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA12=\"\",0,'Detailed Cash Flow Chart'!AA12),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG12=\"\",0,'Detailed Cash Flow Chart'!AG12),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN12=\"\",0,'Detailed Cash Flow Chart'!AN12),0)","v":39480.865423586765},null,{"$f":"AA12\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S12=\"\",0,'Detailed Cash Flow Chart'!S12),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U12=\"\",0,'Detailed Cash Flow Chart'!U12),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W12=\"\",0,'Detailed Cash Flow Chart'!W12),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y12=\"\",0,'Detailed Cash Flow Chart'!Y12),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA12=\"\",0,'Detailed Cash Flow Chart'!AA12),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG12=\"\",0,'Detailed Cash Flow Chart'!AG12),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN12=\"\",0,'Detailed Cash Flow Chart'!AN12),0)","v":-28441.24202649554},null,{"$f":"AC12\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S12=\"\",0,'Detailed Cash Flow Chart'!S12),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U12=\"\",0,'Detailed Cash Flow Chart'!U12),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W12=\"\",0,'Detailed Cash Flow Chart'!W12),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y12=\"\",0,'Detailed Cash Flow Chart'!Y12),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA12=\"\",0,'Detailed Cash Flow Chart'!AA12),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG12=\"\",0,'Detailed Cash Flow Chart'!AG12),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN12=\"\",0,'Detailed Cash Flow Chart'!AN12),0)","v":-28441.24202649554},null,{"$f":"AE12\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S12=\"\",0,'Detailed Cash Flow Chart'!S12),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U12=\"\",0,'Detailed Cash Flow Chart'!U12),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W12=\"\",0,'Detailed Cash Flow Chart'!W12),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y12=\"\",0,'Detailed Cash Flow Chart'!Y12),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA12=\"\",0,'Detailed Cash Flow Chart'!AA12),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG12=\"\",0,'Detailed Cash Flow Chart'!AG12),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN12=\"\",0,'Detailed Cash Flow Chart'!AN12),0)","v":-28441.24202649554},null,{"$f":"AG12\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S12=\"\",0,'Detailed Cash Flow Chart'!S12),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U12=\"\",0,'Detailed Cash Flow Chart'!U12),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W12=\"\",0,'Detailed Cash Flow Chart'!W12),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y12=\"\",0,'Detailed Cash Flow Chart'!Y12),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA12=\"\",0,'Detailed Cash Flow Chart'!AA12),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG12=\"\",0,'Detailed Cash Flow Chart'!AG12),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN12=\"\",0,'Detailed Cash Flow Chart'!AN12),0)","v":-28441.24202649554},null,{"$f":"AI12\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S12=\"\",0,'Detailed Cash Flow Chart'!S12),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U12=\"\",0,'Detailed Cash Flow Chart'!U12),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W12=\"\",0,'Detailed Cash Flow Chart'!W12),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y12=\"\",0,'Detailed Cash Flow Chart'!Y12),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA12=\"\",0,'Detailed Cash Flow Chart'!AA12),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG12=\"\",0,'Detailed Cash Flow Chart'!AG12),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN12=\"\",0,'Detailed Cash Flow Chart'!AN12),0)","v":-28441.24202649554}]
[{"$f":"'Detailed Cash Flow Chart'!AJ13","v":2023},{"$f":"'Detailed Cash Flow Chart'!B13","v":49},235794.76910000003,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D13","v":0},{"$f":"'Detailed Cash Flow Chart'!C13","v":70586.531581875082},55000,{"$f":"'Detailed Cash Flow Chart'!AQ13","v":135346.02088872076},110208.23751812495,null,"Note 1: investment for retirement is assumed to begin only from next year",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E13=0,NA(),M13-'Detailed Cash Flow Chart'!E13)","v":49576.534824494745},null,{"$f":"Y13\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S13=\"\",0,'Detailed Cash Flow Chart'!S13),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U13=\"\",0,'Detailed Cash Flow Chart'!U13),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W13=\"\",0,'Detailed Cash Flow Chart'!W13),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y13=\"\",0,'Detailed Cash Flow Chart'!Y13),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA13=\"\",0,'Detailed Cash Flow Chart'!AA13),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG13=\"\",0,'Detailed Cash Flow Chart'!AG13),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN13=\"\",0,'Detailed Cash Flow Chart'!AN13),0)","v":49576.534824494745},null,{"$f":"AA13\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S13=\"\",0,'Detailed Cash Flow Chart'!S13),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U13=\"\",0,'Detailed Cash Flow Chart'!U13),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W13=\"\",0,'Detailed Cash Flow Chart'!W13),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y13=\"\",0,'Detailed Cash Flow Chart'!Y13),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA13=\"\",0,'Detailed Cash Flow Chart'!AA13),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG13=\"\",0,'Detailed Cash Flow Chart'!AG13),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN13=\"\",0,'Detailed Cash Flow Chart'!AN13),0)","v":-25137.783370595796},null,{"$f":"AC13\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S13=\"\",0,'Detailed Cash Flow Chart'!S13),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U13=\"\",0,'Detailed Cash Flow Chart'!U13),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W13=\"\",0,'Detailed Cash Flow Chart'!W13),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y13=\"\",0,'Detailed Cash Flow Chart'!Y13),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA13=\"\",0,'Detailed Cash Flow Chart'!AA13),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG13=\"\",0,'Detailed Cash Flow Chart'!AG13),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN13=\"\",0,'Detailed Cash Flow Chart'!AN13),0)","v":-25137.783370595796},null,{"$f":"AE13\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S13=\"\",0,'Detailed Cash Flow Chart'!S13),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U13=\"\",0,'Detailed Cash Flow Chart'!U13),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W13=\"\",0,'Detailed Cash Flow Chart'!W13),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y13=\"\",0,'Detailed Cash Flow Chart'!Y13),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA13=\"\",0,'Detailed Cash Flow Chart'!AA13),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG13=\"\",0,'Detailed Cash Flow Chart'!AG13),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN13=\"\",0,'Detailed Cash Flow Chart'!AN13),0)","v":-25137.783370595796},null,{"$f":"AG13\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S13=\"\",0,'Detailed Cash Flow Chart'!S13),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U13=\"\",0,'Detailed Cash Flow Chart'!U13),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W13=\"\",0,'Detailed Cash Flow Chart'!W13),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y13=\"\",0,'Detailed Cash Flow Chart'!Y13),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA13=\"\",0,'Detailed Cash Flow Chart'!AA13),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG13=\"\",0,'Detailed Cash Flow Chart'!AG13),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN13=\"\",0,'Detailed Cash Flow Chart'!AN13),0)","v":-25137.783370595796},null,{"$f":"AI13\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S13=\"\",0,'Detailed Cash Flow Chart'!S13),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U13=\"\",0,'Detailed Cash Flow Chart'!U13),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W13=\"\",0,'Detailed Cash Flow Chart'!W13),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y13=\"\",0,'Detailed Cash Flow Chart'!Y13),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA13=\"\",0,'Detailed Cash Flow Chart'!AA13),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG13=\"\",0,'Detailed Cash Flow Chart'!AG13),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN13=\"\",0,'Detailed Cash Flow Chart'!AN13),0)","v":-25137.783370595796}]
[{"$f":"'Detailed Cash Flow Chart'!AJ14","v":2024},{"$f":"'Detailed Cash Flow Chart'!B14","v":50},259374.24601000003,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D14","v":0},{"$f":"'Detailed Cash Flow Chart'!C14","v":76939.319424243848},55000,{"$f":"'Detailed Cash Flow Chart'!AQ14","v":148880.62297759281},127434.92658575618,null,"Note 2:  This investment occurs in retirement. Therefore you will have to ",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E14=0,NA(),M14-'Detailed Cash Flow Chart'!E14)","v":60740.053622762964},null,{"$f":"Y14\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S14=\"\",0,'Detailed Cash Flow Chart'!S14),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U14=\"\",0,'Detailed Cash Flow Chart'!U14),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W14=\"\",0,'Detailed Cash Flow Chart'!W14),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y14=\"\",0,'Detailed Cash Flow Chart'!Y14),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA14=\"\",0,'Detailed Cash Flow Chart'!AA14),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG14=\"\",0,'Detailed Cash Flow Chart'!AG14),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN14=\"\",0,'Detailed Cash Flow Chart'!AN14),0)","v":60740.053622762964},null,{"$f":"AA14\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S14=\"\",0,'Detailed Cash Flow Chart'!S14),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U14=\"\",0,'Detailed Cash Flow Chart'!U14),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W14=\"\",0,'Detailed Cash Flow Chart'!W14),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y14=\"\",0,'Detailed Cash Flow Chart'!Y14),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA14=\"\",0,'Detailed Cash Flow Chart'!AA14),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG14=\"\",0,'Detailed Cash Flow Chart'!AG14),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN14=\"\",0,'Detailed Cash Flow Chart'!AN14),0)","v":-21445.696391836638},null,{"$f":"AC14\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S14=\"\",0,'Detailed Cash Flow Chart'!S14),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U14=\"\",0,'Detailed Cash Flow Chart'!U14),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W14=\"\",0,'Detailed Cash Flow Chart'!W14),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y14=\"\",0,'Detailed Cash Flow Chart'!Y14),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA14=\"\",0,'Detailed Cash Flow Chart'!AA14),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG14=\"\",0,'Detailed Cash Flow Chart'!AG14),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN14=\"\",0,'Detailed Cash Flow Chart'!AN14),0)","v":-21445.696391836638},null,{"$f":"AE14\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S14=\"\",0,'Detailed Cash Flow Chart'!S14),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U14=\"\",0,'Detailed Cash Flow Chart'!U14),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W14=\"\",0,'Detailed Cash Flow Chart'!W14),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y14=\"\",0,'Detailed Cash Flow Chart'!Y14),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA14=\"\",0,'Detailed Cash Flow Chart'!AA14),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG14=\"\",0,'Detailed Cash Flow Chart'!AG14),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN14=\"\",0,'Detailed Cash Flow Chart'!AN14),0)","v":-21445.696391836638},null,{"$f":"AG14\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S14=\"\",0,'Detailed Cash Flow Chart'!S14),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U14=\"\",0,'Detailed Cash Flow Chart'!U14),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W14=\"\",0,'Detailed Cash Flow Chart'!W14),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y14=\"\",0,'Detailed Cash Flow Chart'!Y14),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA14=\"\",0,'Detailed Cash Flow Chart'!AA14),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG14=\"\",0,'Detailed Cash Flow Chart'!AG14),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN14=\"\",0,'Detailed Cash Flow Chart'!AN14),0)","v":-21445.696391836638},null,{"$f":"AI14\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S14=\"\",0,'Detailed Cash Flow Chart'!S14),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U14=\"\",0,'Detailed Cash Flow Chart'!U14),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W14=\"\",0,'Detailed Cash Flow Chart'!W14),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y14=\"\",0,'Detailed Cash Flow Chart'!Y14),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA14=\"\",0,'Detailed Cash Flow Chart'!AA14),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG14=\"\",0,'Detailed Cash Flow Chart'!AG14),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN14=\"\",0,'Detailed Cash Flow Chart'!AN14),0)","v":-21445.696391836638}]
[{"$f":"'Detailed Cash Flow Chart'!AJ15","v":2025},{"$f":"'Detailed Cash Flow Chart'!B15","v":51},285311.67061100004,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D15","v":0},{"$f":"'Detailed Cash Flow Chart'!C15","v":83863.858172425797},55000,{"$f":"'Detailed Cash Flow Chart'!AQ15","v":163768.68527535209},146447.81243857424,null,"inspect the cash flow chart to assess feasibility.",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E15=0,NA(),M15-'Detailed Cash Flow Chart'!E15)","v":73083.452179281696},null,{"$f":"Y15\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S15=\"\",0,'Detailed Cash Flow Chart'!S15),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U15=\"\",0,'Detailed Cash Flow Chart'!U15),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W15=\"\",0,'Detailed Cash Flow Chart'!W15),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y15=\"\",0,'Detailed Cash Flow Chart'!Y15),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA15=\"\",0,'Detailed Cash Flow Chart'!AA15),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG15=\"\",0,'Detailed Cash Flow Chart'!AG15),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN15=\"\",0,'Detailed Cash Flow Chart'!AN15),0)","v":73083.452179281696},null,{"$f":"AA15\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S15=\"\",0,'Detailed Cash Flow Chart'!S15),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U15=\"\",0,'Detailed Cash Flow Chart'!U15),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W15=\"\",0,'Detailed Cash Flow Chart'!W15),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y15=\"\",0,'Detailed Cash Flow Chart'!Y15),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA15=\"\",0,'Detailed Cash Flow Chart'!AA15),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG15=\"\",0,'Detailed Cash Flow Chart'!AG15),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN15=\"\",0,'Detailed Cash Flow Chart'!AN15),0)","v":-17320.872836777875},null,{"$f":"AC15\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S15=\"\",0,'Detailed Cash Flow Chart'!S15),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U15=\"\",0,'Detailed Cash Flow Chart'!U15),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W15=\"\",0,'Detailed Cash Flow Chart'!W15),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y15=\"\",0,'Detailed Cash Flow Chart'!Y15),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA15=\"\",0,'Detailed Cash Flow Chart'!AA15),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG15=\"\",0,'Detailed Cash Flow Chart'!AG15),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN15=\"\",0,'Detailed Cash Flow Chart'!AN15),0)","v":-17320.872836777875},null,{"$f":"AE15\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S15=\"\",0,'Detailed Cash Flow Chart'!S15),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U15=\"\",0,'Detailed Cash Flow Chart'!U15),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W15=\"\",0,'Detailed Cash Flow Chart'!W15),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y15=\"\",0,'Detailed Cash Flow Chart'!Y15),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA15=\"\",0,'Detailed Cash Flow Chart'!AA15),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG15=\"\",0,'Detailed Cash Flow Chart'!AG15),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN15=\"\",0,'Detailed Cash Flow Chart'!AN15),0)","v":-17320.872836777875},null,{"$f":"AG15\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S15=\"\",0,'Detailed Cash Flow Chart'!S15),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U15=\"\",0,'Detailed Cash Flow Chart'!U15),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W15=\"\",0,'Detailed Cash Flow Chart'!W15),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y15=\"\",0,'Detailed Cash Flow Chart'!Y15),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA15=\"\",0,'Detailed Cash Flow Chart'!AA15),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG15=\"\",0,'Detailed Cash Flow Chart'!AG15),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN15=\"\",0,'Detailed Cash Flow Chart'!AN15),0)","v":-17320.872836777875},null,{"$f":"AI15\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S15=\"\",0,'Detailed Cash Flow Chart'!S15),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U15=\"\",0,'Detailed Cash Flow Chart'!U15),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W15=\"\",0,'Detailed Cash Flow Chart'!W15),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y15=\"\",0,'Detailed Cash Flow Chart'!Y15),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA15=\"\",0,'Detailed Cash Flow Chart'!AA15),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG15=\"\",0,'Detailed Cash Flow Chart'!AG15),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN15=\"\",0,'Detailed Cash Flow Chart'!AN15),0)","v":-17320.872836777875}]
[{"$f":"'Detailed Cash Flow Chart'!AJ16","v":2026},{"$f":"'Detailed Cash Flow Chart'!B16","v":52},313842.83767210005,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D16","v":0},{"$f":"'Detailed Cash Flow Chart'!C16","v":91411.605407944124},55000,{"$f":"'Detailed Cash Flow Chart'!AQ16","v":180145.55380288733},167431.23226415593,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E16=0,NA(),M16-'Detailed Cash Flow Chart'!E16)","v":86730.435978934125},null,{"$f":"Y16\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S16=\"\",0,'Detailed Cash Flow Chart'!S16),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U16=\"\",0,'Detailed Cash Flow Chart'!U16),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W16=\"\",0,'Detailed Cash Flow Chart'!W16),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y16=\"\",0,'Detailed Cash Flow Chart'!Y16),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA16=\"\",0,'Detailed Cash Flow Chart'!AA16),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG16=\"\",0,'Detailed Cash Flow Chart'!AG16),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN16=\"\",0,'Detailed Cash Flow Chart'!AN16),0)","v":86730.435978934125},null,{"$f":"AA16\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S16=\"\",0,'Detailed Cash Flow Chart'!S16),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U16=\"\",0,'Detailed Cash Flow Chart'!U16),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W16=\"\",0,'Detailed Cash Flow Chart'!W16),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y16=\"\",0,'Detailed Cash Flow Chart'!Y16),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA16=\"\",0,'Detailed Cash Flow Chart'!AA16),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG16=\"\",0,'Detailed Cash Flow Chart'!AG16),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN16=\"\",0,'Detailed Cash Flow Chart'!AN16),0)","v":-12714.321538731405},null,{"$f":"AC16\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S16=\"\",0,'Detailed Cash Flow Chart'!S16),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U16=\"\",0,'Detailed Cash Flow Chart'!U16),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W16=\"\",0,'Detailed Cash Flow Chart'!W16),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y16=\"\",0,'Detailed Cash Flow Chart'!Y16),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA16=\"\",0,'Detailed Cash Flow Chart'!AA16),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG16=\"\",0,'Detailed Cash Flow Chart'!AG16),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN16=\"\",0,'Detailed Cash Flow Chart'!AN16),0)","v":-12714.321538731405},null,{"$f":"AE16\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S16=\"\",0,'Detailed Cash Flow Chart'!S16),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U16=\"\",0,'Detailed Cash Flow Chart'!U16),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W16=\"\",0,'Detailed Cash Flow Chart'!W16),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y16=\"\",0,'Detailed Cash Flow Chart'!Y16),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA16=\"\",0,'Detailed Cash Flow Chart'!AA16),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG16=\"\",0,'Detailed Cash Flow Chart'!AG16),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN16=\"\",0,'Detailed Cash Flow Chart'!AN16),0)","v":-12714.321538731405},null,{"$f":"AG16\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S16=\"\",0,'Detailed Cash Flow Chart'!S16),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U16=\"\",0,'Detailed Cash Flow Chart'!U16),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W16=\"\",0,'Detailed Cash Flow Chart'!W16),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y16=\"\",0,'Detailed Cash Flow Chart'!Y16),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA16=\"\",0,'Detailed Cash Flow Chart'!AA16),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG16=\"\",0,'Detailed Cash Flow Chart'!AG16),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN16=\"\",0,'Detailed Cash Flow Chart'!AN16),0)","v":-12714.321538731405},null,{"$f":"AI16\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S16=\"\",0,'Detailed Cash Flow Chart'!S16),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U16=\"\",0,'Detailed Cash Flow Chart'!U16),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W16=\"\",0,'Detailed Cash Flow Chart'!W16),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y16=\"\",0,'Detailed Cash Flow Chart'!Y16),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA16=\"\",0,'Detailed Cash Flow Chart'!AA16),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG16=\"\",0,'Detailed Cash Flow Chart'!AG16),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN16=\"\",0,'Detailed Cash Flow Chart'!AN16),0)","v":-12714.321538731405}]
[{"$f":"'Detailed Cash Flow Chart'!AJ17","v":2027},{"$f":"'Detailed Cash Flow Chart'!B17","v":53},345227.12143931008,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D17","v":0},{"$f":"'Detailed Cash Flow Chart'!C17","v":99638.649894659102},55000,{"$f":"'Detailed Cash Flow Chart'!AQ17","v":146655.31111347029},190588.47154465097,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E17=0,NA(),M17-'Detailed Cash Flow Chart'!E17)","v":101817.59563090699},null,{"$f":"Y17\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S17=\"\",0,'Detailed Cash Flow Chart'!S17),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U17=\"\",0,'Detailed Cash Flow Chart'!U17),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W17=\"\",0,'Detailed Cash Flow Chart'!W17),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y17=\"\",0,'Detailed Cash Flow Chart'!Y17),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA17=\"\",0,'Detailed Cash Flow Chart'!AA17),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG17=\"\",0,'Detailed Cash Flow Chart'!AG17),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN17=\"\",0,'Detailed Cash Flow Chart'!AN17),0)","v":101817.59563090699},null,{"$f":"AA17\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S17=\"\",0,'Detailed Cash Flow Chart'!S17),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U17=\"\",0,'Detailed Cash Flow Chart'!U17),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W17=\"\",0,'Detailed Cash Flow Chart'!W17),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y17=\"\",0,'Detailed Cash Flow Chart'!Y17),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA17=\"\",0,'Detailed Cash Flow Chart'!AA17),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG17=\"\",0,'Detailed Cash Flow Chart'!AG17),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN17=\"\",0,'Detailed Cash Flow Chart'!AN17),0)","v":43933.160431180659},null,{"$f":"AC17\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S17=\"\",0,'Detailed Cash Flow Chart'!S17),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U17=\"\",0,'Detailed Cash Flow Chart'!U17),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W17=\"\",0,'Detailed Cash Flow Chart'!W17),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y17=\"\",0,'Detailed Cash Flow Chart'!Y17),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA17=\"\",0,'Detailed Cash Flow Chart'!AA17),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG17=\"\",0,'Detailed Cash Flow Chart'!AG17),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN17=\"\",0,'Detailed Cash Flow Chart'!AN17),0)","v":43933.160431180659},null,{"$f":"AE17\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S17=\"\",0,'Detailed Cash Flow Chart'!S17),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U17=\"\",0,'Detailed Cash Flow Chart'!U17),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W17=\"\",0,'Detailed Cash Flow Chart'!W17),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y17=\"\",0,'Detailed Cash Flow Chart'!Y17),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA17=\"\",0,'Detailed Cash Flow Chart'!AA17),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG17=\"\",0,'Detailed Cash Flow Chart'!AG17),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN17=\"\",0,'Detailed Cash Flow Chart'!AN17),0)","v":43933.160431180659},null,{"$f":"AG17\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S17=\"\",0,'Detailed Cash Flow Chart'!S17),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U17=\"\",0,'Detailed Cash Flow Chart'!U17),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W17=\"\",0,'Detailed Cash Flow Chart'!W17),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y17=\"\",0,'Detailed Cash Flow Chart'!Y17),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA17=\"\",0,'Detailed Cash Flow Chart'!AA17),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG17=\"\",0,'Detailed Cash Flow Chart'!AG17),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN17=\"\",0,'Detailed Cash Flow Chart'!AN17),0)","v":43933.160431180659},null,{"$f":"AI17\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S17=\"\",0,'Detailed Cash Flow Chart'!S17),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U17=\"\",0,'Detailed Cash Flow Chart'!U17),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W17=\"\",0,'Detailed Cash Flow Chart'!W17),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y17=\"\",0,'Detailed Cash Flow Chart'!Y17),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA17=\"\",0,'Detailed Cash Flow Chart'!AA17),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG17=\"\",0,'Detailed Cash Flow Chart'!AG17),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN17=\"\",0,'Detailed Cash Flow Chart'!AN17),0)","v":43933.160431180659}]
[{"$f":"'Detailed Cash Flow Chart'!AJ18","v":2028},{"$f":"'Detailed Cash Flow Chart'!B18","v":54},379749.8335832411,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D18","v":0},{"$f":"'Detailed Cash Flow Chart'!C18","v":108606.12838517842},55000,{"$f":"'Detailed Cash Flow Chart'!AQ18","v":161320.84222481734},216143.7051980627,null,"If entries in this column turn red, it means that for that year, you will not be able ",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E18=0,NA(),M18-'Detailed Cash Flow Chart'!E18)","v":118495.74169294433},null,{"$f":"Y18\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S18=\"\",0,'Detailed Cash Flow Chart'!S18),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U18=\"\",0,'Detailed Cash Flow Chart'!U18),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W18=\"\",0,'Detailed Cash Flow Chart'!W18),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y18=\"\",0,'Detailed Cash Flow Chart'!Y18),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA18=\"\",0,'Detailed Cash Flow Chart'!AA18),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG18=\"\",0,'Detailed Cash Flow Chart'!AG18),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN18=\"\",0,'Detailed Cash Flow Chart'!AN18),0)","v":118495.74169294433},null,{"$f":"AA18\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S18=\"\",0,'Detailed Cash Flow Chart'!S18),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U18=\"\",0,'Detailed Cash Flow Chart'!U18),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W18=\"\",0,'Detailed Cash Flow Chart'!W18),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y18=\"\",0,'Detailed Cash Flow Chart'!Y18),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA18=\"\",0,'Detailed Cash Flow Chart'!AA18),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG18=\"\",0,'Detailed Cash Flow Chart'!AG18),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN18=\"\",0,'Detailed Cash Flow Chart'!AN18),0)","v":54822.862973245356},null,{"$f":"AC18\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S18=\"\",0,'Detailed Cash Flow Chart'!S18),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U18=\"\",0,'Detailed Cash Flow Chart'!U18),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W18=\"\",0,'Detailed Cash Flow Chart'!W18),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y18=\"\",0,'Detailed Cash Flow Chart'!Y18),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA18=\"\",0,'Detailed Cash Flow Chart'!AA18),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG18=\"\",0,'Detailed Cash Flow Chart'!AG18),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN18=\"\",0,'Detailed Cash Flow Chart'!AN18),0)","v":54822.862973245356},null,{"$f":"AE18\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S18=\"\",0,'Detailed Cash Flow Chart'!S18),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U18=\"\",0,'Detailed Cash Flow Chart'!U18),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W18=\"\",0,'Detailed Cash Flow Chart'!W18),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y18=\"\",0,'Detailed Cash Flow Chart'!Y18),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA18=\"\",0,'Detailed Cash Flow Chart'!AA18),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG18=\"\",0,'Detailed Cash Flow Chart'!AG18),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN18=\"\",0,'Detailed Cash Flow Chart'!AN18),0)","v":54822.862973245356},null,{"$f":"AG18\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S18=\"\",0,'Detailed Cash Flow Chart'!S18),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U18=\"\",0,'Detailed Cash Flow Chart'!U18),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W18=\"\",0,'Detailed Cash Flow Chart'!W18),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y18=\"\",0,'Detailed Cash Flow Chart'!Y18),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA18=\"\",0,'Detailed Cash Flow Chart'!AA18),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG18=\"\",0,'Detailed Cash Flow Chart'!AG18),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN18=\"\",0,'Detailed Cash Flow Chart'!AN18),0)","v":54822.862973245356},null,{"$f":"AI18\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S18=\"\",0,'Detailed Cash Flow Chart'!S18),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U18=\"\",0,'Detailed Cash Flow Chart'!U18),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W18=\"\",0,'Detailed Cash Flow Chart'!W18),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y18=\"\",0,'Detailed Cash Flow Chart'!Y18),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA18=\"\",0,'Detailed Cash Flow Chart'!AA18),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG18=\"\",0,'Detailed Cash Flow Chart'!AG18),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN18=\"\",0,'Detailed Cash Flow Chart'!AN18),0)","v":54822.862973245356}]
[{"$f":"'Detailed Cash Flow Chart'!AJ19","v":2029},{"$f":"'Detailed Cash Flow Chart'!B19","v":55},417724.81694156519,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D19","v":0},{"$f":"'Detailed Cash Flow Chart'!C19","v":118380.67993984449},55000,{"$f":"'Detailed Cash Flow Chart'!AQ19","v":107412.75985563021},244344.13700172072,null,"to invest enough for all your goals.",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E19=0,NA(),M19-'Detailed Cash Flow Chart'!E19)","v":136931.3771460905},null,{"$f":"Y19\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S19=\"\",0,'Detailed Cash Flow Chart'!S19),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U19=\"\",0,'Detailed Cash Flow Chart'!U19),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W19=\"\",0,'Detailed Cash Flow Chart'!W19),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y19=\"\",0,'Detailed Cash Flow Chart'!Y19),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA19=\"\",0,'Detailed Cash Flow Chart'!AA19),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG19=\"\",0,'Detailed Cash Flow Chart'!AG19),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN19=\"\",0,'Detailed Cash Flow Chart'!AN19),0)","v":136931.3771460905},null,{"$f":"AA19\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S19=\"\",0,'Detailed Cash Flow Chart'!S19),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U19=\"\",0,'Detailed Cash Flow Chart'!U19),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W19=\"\",0,'Detailed Cash Flow Chart'!W19),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y19=\"\",0,'Detailed Cash Flow Chart'!Y19),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA19=\"\",0,'Detailed Cash Flow Chart'!AA19),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG19=\"\",0,'Detailed Cash Flow Chart'!AG19),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN19=\"\",0,'Detailed Cash Flow Chart'!AN19),0)","v":136931.3771460905},null,{"$f":"AC19\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S19=\"\",0,'Detailed Cash Flow Chart'!S19),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U19=\"\",0,'Detailed Cash Flow Chart'!U19),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W19=\"\",0,'Detailed Cash Flow Chart'!W19),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y19=\"\",0,'Detailed Cash Flow Chart'!Y19),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA19=\"\",0,'Detailed Cash Flow Chart'!AA19),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG19=\"\",0,'Detailed Cash Flow Chart'!AG19),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN19=\"\",0,'Detailed Cash Flow Chart'!AN19),0)","v":136931.3771460905},null,{"$f":"AE19\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S19=\"\",0,'Detailed Cash Flow Chart'!S19),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U19=\"\",0,'Detailed Cash Flow Chart'!U19),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W19=\"\",0,'Detailed Cash Flow Chart'!W19),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y19=\"\",0,'Detailed Cash Flow Chart'!Y19),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA19=\"\",0,'Detailed Cash Flow Chart'!AA19),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG19=\"\",0,'Detailed Cash Flow Chart'!AG19),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN19=\"\",0,'Detailed Cash Flow Chart'!AN19),0)","v":136931.3771460905},null,{"$f":"AG19\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S19=\"\",0,'Detailed Cash Flow Chart'!S19),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U19=\"\",0,'Detailed Cash Flow Chart'!U19),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W19=\"\",0,'Detailed Cash Flow Chart'!W19),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y19=\"\",0,'Detailed Cash Flow Chart'!Y19),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA19=\"\",0,'Detailed Cash Flow Chart'!AA19),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG19=\"\",0,'Detailed Cash Flow Chart'!AG19),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN19=\"\",0,'Detailed Cash Flow Chart'!AN19),0)","v":136931.3771460905},null,{"$f":"AI19\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S19=\"\",0,'Detailed Cash Flow Chart'!S19),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U19=\"\",0,'Detailed Cash Flow Chart'!U19),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W19=\"\",0,'Detailed Cash Flow Chart'!W19),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y19=\"\",0,'Detailed Cash Flow Chart'!Y19),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA19=\"\",0,'Detailed Cash Flow Chart'!AA19),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG19=\"\",0,'Detailed Cash Flow Chart'!AG19),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN19=\"\",0,'Detailed Cash Flow Chart'!AN19),0)","v":136931.3771460905}]
[{"$f":"'Detailed Cash Flow Chart'!AJ20","v":2030},{"$f":"'Detailed Cash Flow Chart'!B20","v":56},459497.29863572173,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D20","v":0},{"$f":"'Detailed Cash Flow Chart'!C20","v":129034.9411344305},55000,{"$f":"'Detailed Cash Flow Chart'!AQ20","v":118154.03584119322},275462.3575012912,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E20=0,NA(),M20-'Detailed Cash Flow Chart'!E20)","v":157308.32166009798},null,{"$f":"Y20\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S20=\"\",0,'Detailed Cash Flow Chart'!S20),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U20=\"\",0,'Detailed Cash Flow Chart'!U20),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W20=\"\",0,'Detailed Cash Flow Chart'!W20),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y20=\"\",0,'Detailed Cash Flow Chart'!Y20),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA20=\"\",0,'Detailed Cash Flow Chart'!AA20),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG20=\"\",0,'Detailed Cash Flow Chart'!AG20),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN20=\"\",0,'Detailed Cash Flow Chart'!AN20),0)","v":157308.32166009798},null,{"$f":"AA20\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S20=\"\",0,'Detailed Cash Flow Chart'!S20),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U20=\"\",0,'Detailed Cash Flow Chart'!U20),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W20=\"\",0,'Detailed Cash Flow Chart'!W20),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y20=\"\",0,'Detailed Cash Flow Chart'!Y20),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA20=\"\",0,'Detailed Cash Flow Chart'!AA20),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG20=\"\",0,'Detailed Cash Flow Chart'!AG20),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN20=\"\",0,'Detailed Cash Flow Chart'!AN20),0)","v":157308.32166009798},null,{"$f":"AC20\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S20=\"\",0,'Detailed Cash Flow Chart'!S20),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U20=\"\",0,'Detailed Cash Flow Chart'!U20),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W20=\"\",0,'Detailed Cash Flow Chart'!W20),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y20=\"\",0,'Detailed Cash Flow Chart'!Y20),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA20=\"\",0,'Detailed Cash Flow Chart'!AA20),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG20=\"\",0,'Detailed Cash Flow Chart'!AG20),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN20=\"\",0,'Detailed Cash Flow Chart'!AN20),0)","v":157308.32166009798},null,{"$f":"AE20\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S20=\"\",0,'Detailed Cash Flow Chart'!S20),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U20=\"\",0,'Detailed Cash Flow Chart'!U20),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W20=\"\",0,'Detailed Cash Flow Chart'!W20),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y20=\"\",0,'Detailed Cash Flow Chart'!Y20),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA20=\"\",0,'Detailed Cash Flow Chart'!AA20),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG20=\"\",0,'Detailed Cash Flow Chart'!AG20),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN20=\"\",0,'Detailed Cash Flow Chart'!AN20),0)","v":157308.32166009798},null,{"$f":"AG20\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S20=\"\",0,'Detailed Cash Flow Chart'!S20),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U20=\"\",0,'Detailed Cash Flow Chart'!U20),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W20=\"\",0,'Detailed Cash Flow Chart'!W20),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y20=\"\",0,'Detailed Cash Flow Chart'!Y20),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA20=\"\",0,'Detailed Cash Flow Chart'!AA20),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG20=\"\",0,'Detailed Cash Flow Chart'!AG20),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN20=\"\",0,'Detailed Cash Flow Chart'!AN20),0)","v":157308.32166009798},null,{"$f":"AI20\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S20=\"\",0,'Detailed Cash Flow Chart'!S20),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U20=\"\",0,'Detailed Cash Flow Chart'!U20),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W20=\"\",0,'Detailed Cash Flow Chart'!W20),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y20=\"\",0,'Detailed Cash Flow Chart'!Y20),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA20=\"\",0,'Detailed Cash Flow Chart'!AA20),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG20=\"\",0,'Detailed Cash Flow Chart'!AG20),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN20=\"\",0,'Detailed Cash Flow Chart'!AN20),0)","v":157308.32166009798}]
[{"$f":"'Detailed Cash Flow Chart'!AJ21","v":2031},{"$f":"'Detailed Cash Flow Chart'!B21","v":57},505447.0284992939,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D21","v":0},{"$f":"'Detailed Cash Flow Chart'!C21","v":140648.08583652927},0,{"$f":"'Detailed Cash Flow Chart'!AQ21","v":129969.43942531255},364798.94266276463,null,"If there are too many red entries, this is an indication of",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E21=0,NA(),M21-'Detailed Cash Flow Chart'!E21)","v":234829.50323745207},null,{"$f":"Y21\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S21=\"\",0,'Detailed Cash Flow Chart'!S21),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U21=\"\",0,'Detailed Cash Flow Chart'!U21),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W21=\"\",0,'Detailed Cash Flow Chart'!W21),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y21=\"\",0,'Detailed Cash Flow Chart'!Y21),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA21=\"\",0,'Detailed Cash Flow Chart'!AA21),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG21=\"\",0,'Detailed Cash Flow Chart'!AG21),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN21=\"\",0,'Detailed Cash Flow Chart'!AN21),0)","v":234829.50323745207},null,{"$f":"AA21\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S21=\"\",0,'Detailed Cash Flow Chart'!S21),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U21=\"\",0,'Detailed Cash Flow Chart'!U21),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W21=\"\",0,'Detailed Cash Flow Chart'!W21),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y21=\"\",0,'Detailed Cash Flow Chart'!Y21),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA21=\"\",0,'Detailed Cash Flow Chart'!AA21),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG21=\"\",0,'Detailed Cash Flow Chart'!AG21),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN21=\"\",0,'Detailed Cash Flow Chart'!AN21),0)","v":234829.50323745207},null,{"$f":"AC21\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S21=\"\",0,'Detailed Cash Flow Chart'!S21),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U21=\"\",0,'Detailed Cash Flow Chart'!U21),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W21=\"\",0,'Detailed Cash Flow Chart'!W21),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y21=\"\",0,'Detailed Cash Flow Chart'!Y21),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA21=\"\",0,'Detailed Cash Flow Chart'!AA21),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG21=\"\",0,'Detailed Cash Flow Chart'!AG21),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN21=\"\",0,'Detailed Cash Flow Chart'!AN21),0)","v":234829.50323745207},null,{"$f":"AE21\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S21=\"\",0,'Detailed Cash Flow Chart'!S21),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U21=\"\",0,'Detailed Cash Flow Chart'!U21),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W21=\"\",0,'Detailed Cash Flow Chart'!W21),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y21=\"\",0,'Detailed Cash Flow Chart'!Y21),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA21=\"\",0,'Detailed Cash Flow Chart'!AA21),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG21=\"\",0,'Detailed Cash Flow Chart'!AG21),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN21=\"\",0,'Detailed Cash Flow Chart'!AN21),0)","v":234829.50323745207},null,{"$f":"AG21\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S21=\"\",0,'Detailed Cash Flow Chart'!S21),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U21=\"\",0,'Detailed Cash Flow Chart'!U21),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W21=\"\",0,'Detailed Cash Flow Chart'!W21),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y21=\"\",0,'Detailed Cash Flow Chart'!Y21),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA21=\"\",0,'Detailed Cash Flow Chart'!AA21),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG21=\"\",0,'Detailed Cash Flow Chart'!AG21),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN21=\"\",0,'Detailed Cash Flow Chart'!AN21),0)","v":234829.50323745207},null,{"$f":"AI21\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S21=\"\",0,'Detailed Cash Flow Chart'!S21),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U21=\"\",0,'Detailed Cash Flow Chart'!U21),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W21=\"\",0,'Detailed Cash Flow Chart'!W21),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y21=\"\",0,'Detailed Cash Flow Chart'!Y21),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA21=\"\",0,'Detailed Cash Flow Chart'!AA21),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG21=\"\",0,'Detailed Cash Flow Chart'!AG21),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN21=\"\",0,'Detailed Cash Flow Chart'!AN21),0)","v":234829.50323745207}]
[{"$f":"'Detailed Cash Flow Chart'!AJ22","v":2032},{"$f":"'Detailed Cash Flow Chart'!B22","v":58},555991.73134922329,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D22","v":0},{"$f":"'Detailed Cash Flow Chart'!C22","v":153306.41356181691},0,{"$f":"'Detailed Cash Flow Chart'!AQ22","v":142966.38336784381},402685.31778740638,null,"1) high expenses,",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E22=0,NA(),M22-'Detailed Cash Flow Chart'!E22)","v":259718.93441956257},null,{"$f":"Y22\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S22=\"\",0,'Detailed Cash Flow Chart'!S22),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U22=\"\",0,'Detailed Cash Flow Chart'!U22),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W22=\"\",0,'Detailed Cash Flow Chart'!W22),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y22=\"\",0,'Detailed Cash Flow Chart'!Y22),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA22=\"\",0,'Detailed Cash Flow Chart'!AA22),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG22=\"\",0,'Detailed Cash Flow Chart'!AG22),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN22=\"\",0,'Detailed Cash Flow Chart'!AN22),0)","v":259718.93441956257},null,{"$f":"AA22\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S22=\"\",0,'Detailed Cash Flow Chart'!S22),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U22=\"\",0,'Detailed Cash Flow Chart'!U22),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W22=\"\",0,'Detailed Cash Flow Chart'!W22),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y22=\"\",0,'Detailed Cash Flow Chart'!Y22),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA22=\"\",0,'Detailed Cash Flow Chart'!AA22),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG22=\"\",0,'Detailed Cash Flow Chart'!AG22),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN22=\"\",0,'Detailed Cash Flow Chart'!AN22),0)","v":259718.93441956257},null,{"$f":"AC22\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S22=\"\",0,'Detailed Cash Flow Chart'!S22),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U22=\"\",0,'Detailed Cash Flow Chart'!U22),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W22=\"\",0,'Detailed Cash Flow Chart'!W22),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y22=\"\",0,'Detailed Cash Flow Chart'!Y22),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA22=\"\",0,'Detailed Cash Flow Chart'!AA22),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG22=\"\",0,'Detailed Cash Flow Chart'!AG22),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN22=\"\",0,'Detailed Cash Flow Chart'!AN22),0)","v":259718.93441956257},null,{"$f":"AE22\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S22=\"\",0,'Detailed Cash Flow Chart'!S22),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U22=\"\",0,'Detailed Cash Flow Chart'!U22),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W22=\"\",0,'Detailed Cash Flow Chart'!W22),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y22=\"\",0,'Detailed Cash Flow Chart'!Y22),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA22=\"\",0,'Detailed Cash Flow Chart'!AA22),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG22=\"\",0,'Detailed Cash Flow Chart'!AG22),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN22=\"\",0,'Detailed Cash Flow Chart'!AN22),0)","v":259718.93441956257},null,{"$f":"AG22\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S22=\"\",0,'Detailed Cash Flow Chart'!S22),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U22=\"\",0,'Detailed Cash Flow Chart'!U22),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W22=\"\",0,'Detailed Cash Flow Chart'!W22),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y22=\"\",0,'Detailed Cash Flow Chart'!Y22),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA22=\"\",0,'Detailed Cash Flow Chart'!AA22),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG22=\"\",0,'Detailed Cash Flow Chart'!AG22),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN22=\"\",0,'Detailed Cash Flow Chart'!AN22),0)","v":259718.93441956257},null,{"$f":"AI22\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S22=\"\",0,'Detailed Cash Flow Chart'!S22),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U22=\"\",0,'Detailed Cash Flow Chart'!U22),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W22=\"\",0,'Detailed Cash Flow Chart'!W22),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y22=\"\",0,'Detailed Cash Flow Chart'!Y22),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA22=\"\",0,'Detailed Cash Flow Chart'!AA22),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG22=\"\",0,'Detailed Cash Flow Chart'!AG22),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN22=\"\",0,'Detailed Cash Flow Chart'!AN22),0)","v":259718.93441956257}]
[{"$f":"'Detailed Cash Flow Chart'!AJ23","v":2033},{"$f":"'Detailed Cash Flow Chart'!B23","v":59},611590.90448414558,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D23","v":0},{"$f":"'Detailed Cash Flow Chart'!C23","v":167103.99078238045},0,{"$f":"'Detailed Cash Flow Chart'!AQ23","v":157263.02170462819},444486.91370176512,null,"2) high debt",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E23=0,NA(),M23-'Detailed Cash Flow Chart'!E23)","v":287223.89199713693},null,{"$f":"Y23\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S23=\"\",0,'Detailed Cash Flow Chart'!S23),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U23=\"\",0,'Detailed Cash Flow Chart'!U23),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W23=\"\",0,'Detailed Cash Flow Chart'!W23),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y23=\"\",0,'Detailed Cash Flow Chart'!Y23),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA23=\"\",0,'Detailed Cash Flow Chart'!AA23),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG23=\"\",0,'Detailed Cash Flow Chart'!AG23),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN23=\"\",0,'Detailed Cash Flow Chart'!AN23),0)","v":287223.89199713693},null,{"$f":"AA23\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S23=\"\",0,'Detailed Cash Flow Chart'!S23),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U23=\"\",0,'Detailed Cash Flow Chart'!U23),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W23=\"\",0,'Detailed Cash Flow Chart'!W23),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y23=\"\",0,'Detailed Cash Flow Chart'!Y23),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA23=\"\",0,'Detailed Cash Flow Chart'!AA23),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG23=\"\",0,'Detailed Cash Flow Chart'!AG23),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN23=\"\",0,'Detailed Cash Flow Chart'!AN23),0)","v":287223.89199713693},null,{"$f":"AC23\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S23=\"\",0,'Detailed Cash Flow Chart'!S23),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U23=\"\",0,'Detailed Cash Flow Chart'!U23),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W23=\"\",0,'Detailed Cash Flow Chart'!W23),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y23=\"\",0,'Detailed Cash Flow Chart'!Y23),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA23=\"\",0,'Detailed Cash Flow Chart'!AA23),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG23=\"\",0,'Detailed Cash Flow Chart'!AG23),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN23=\"\",0,'Detailed Cash Flow Chart'!AN23),0)","v":287223.89199713693},null,{"$f":"AE23\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S23=\"\",0,'Detailed Cash Flow Chart'!S23),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U23=\"\",0,'Detailed Cash Flow Chart'!U23),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W23=\"\",0,'Detailed Cash Flow Chart'!W23),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y23=\"\",0,'Detailed Cash Flow Chart'!Y23),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA23=\"\",0,'Detailed Cash Flow Chart'!AA23),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG23=\"\",0,'Detailed Cash Flow Chart'!AG23),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN23=\"\",0,'Detailed Cash Flow Chart'!AN23),0)","v":287223.89199713693},null,{"$f":"AG23\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S23=\"\",0,'Detailed Cash Flow Chart'!S23),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U23=\"\",0,'Detailed Cash Flow Chart'!U23),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W23=\"\",0,'Detailed Cash Flow Chart'!W23),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y23=\"\",0,'Detailed Cash Flow Chart'!Y23),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA23=\"\",0,'Detailed Cash Flow Chart'!AA23),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG23=\"\",0,'Detailed Cash Flow Chart'!AG23),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN23=\"\",0,'Detailed Cash Flow Chart'!AN23),0)","v":287223.89199713693},null,{"$f":"AI23\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S23=\"\",0,'Detailed Cash Flow Chart'!S23),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U23=\"\",0,'Detailed Cash Flow Chart'!U23),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W23=\"\",0,'Detailed Cash Flow Chart'!W23),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y23=\"\",0,'Detailed Cash Flow Chart'!Y23),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA23=\"\",0,'Detailed Cash Flow Chart'!AA23),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG23=\"\",0,'Detailed Cash Flow Chart'!AG23),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN23=\"\",0,'Detailed Cash Flow Chart'!AN23),0)","v":287223.89199713693}]
[{"$f":"'Detailed Cash Flow Chart'!AJ24","v":2034},{"$f":"'Detailed Cash Flow Chart'!B24","v":60},672749.99493256013,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D24","v":0},{"$f":"'Detailed Cash Flow Chart'!C24","v":182143.3499527947},0,{"$f":"'Detailed Cash Flow Chart'!AQ24","v":172989.32387509101},490606.64497976541,null,"3) expecation not proportional to income.",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E24=0,NA(),M24-'Detailed Cash Flow Chart'!E24)","v":317617.32110467437},null,{"$f":"Y24\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S24=\"\",0,'Detailed Cash Flow Chart'!S24),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U24=\"\",0,'Detailed Cash Flow Chart'!U24),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W24=\"\",0,'Detailed Cash Flow Chart'!W24),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y24=\"\",0,'Detailed Cash Flow Chart'!Y24),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA24=\"\",0,'Detailed Cash Flow Chart'!AA24),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG24=\"\",0,'Detailed Cash Flow Chart'!AG24),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN24=\"\",0,'Detailed Cash Flow Chart'!AN24),0)","v":317617.32110467437},null,{"$f":"AA24\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S24=\"\",0,'Detailed Cash Flow Chart'!S24),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U24=\"\",0,'Detailed Cash Flow Chart'!U24),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W24=\"\",0,'Detailed Cash Flow Chart'!W24),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y24=\"\",0,'Detailed Cash Flow Chart'!Y24),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA24=\"\",0,'Detailed Cash Flow Chart'!AA24),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG24=\"\",0,'Detailed Cash Flow Chart'!AG24),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN24=\"\",0,'Detailed Cash Flow Chart'!AN24),0)","v":317617.32110467437},null,{"$f":"AC24\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S24=\"\",0,'Detailed Cash Flow Chart'!S24),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U24=\"\",0,'Detailed Cash Flow Chart'!U24),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W24=\"\",0,'Detailed Cash Flow Chart'!W24),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y24=\"\",0,'Detailed Cash Flow Chart'!Y24),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA24=\"\",0,'Detailed Cash Flow Chart'!AA24),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG24=\"\",0,'Detailed Cash Flow Chart'!AG24),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN24=\"\",0,'Detailed Cash Flow Chart'!AN24),0)","v":317617.32110467437},null,{"$f":"AE24\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S24=\"\",0,'Detailed Cash Flow Chart'!S24),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U24=\"\",0,'Detailed Cash Flow Chart'!U24),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W24=\"\",0,'Detailed Cash Flow Chart'!W24),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y24=\"\",0,'Detailed Cash Flow Chart'!Y24),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA24=\"\",0,'Detailed Cash Flow Chart'!AA24),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG24=\"\",0,'Detailed Cash Flow Chart'!AG24),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN24=\"\",0,'Detailed Cash Flow Chart'!AN24),0)","v":317617.32110467437},null,{"$f":"AG24\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S24=\"\",0,'Detailed Cash Flow Chart'!S24),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U24=\"\",0,'Detailed Cash Flow Chart'!U24),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W24=\"\",0,'Detailed Cash Flow Chart'!W24),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y24=\"\",0,'Detailed Cash Flow Chart'!Y24),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA24=\"\",0,'Detailed Cash Flow Chart'!AA24),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG24=\"\",0,'Detailed Cash Flow Chart'!AG24),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN24=\"\",0,'Detailed Cash Flow Chart'!AN24),0)","v":317617.32110467437},null,{"$f":"AI24\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S24=\"\",0,'Detailed Cash Flow Chart'!S24),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U24=\"\",0,'Detailed Cash Flow Chart'!U24),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W24=\"\",0,'Detailed Cash Flow Chart'!W24),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y24=\"\",0,'Detailed Cash Flow Chart'!Y24),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA24=\"\",0,'Detailed Cash Flow Chart'!AA24),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG24=\"\",0,'Detailed Cash Flow Chart'!AG24),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN24=\"\",0,'Detailed Cash Flow Chart'!AN24),0)","v":317617.32110467437}]
[{"$f":"'Detailed Cash Flow Chart'!AJ25","v":2035},{"$f":"'Detailed Cash Flow Chart'!B25","v":61},740024.99442581611,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D25","v":0},{"$f":"'Detailed Cash Flow Chart'!C25","v":198536.25144854625},0,{"$f":"'Detailed Cash Flow Chart'!AQ25","v":190288.2562626001},541488.74297726993,null,"4) many other issues!",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E25=0,NA(),M25-'Detailed Cash Flow Chart'!E25)","v":351200.48671466985},null,{"$f":"Y25\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S25=\"\",0,'Detailed Cash Flow Chart'!S25),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U25=\"\",0,'Detailed Cash Flow Chart'!U25),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W25=\"\",0,'Detailed Cash Flow Chart'!W25),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y25=\"\",0,'Detailed Cash Flow Chart'!Y25),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA25=\"\",0,'Detailed Cash Flow Chart'!AA25),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG25=\"\",0,'Detailed Cash Flow Chart'!AG25),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN25=\"\",0,'Detailed Cash Flow Chart'!AN25),0)","v":351200.48671466985},null,{"$f":"AA25\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S25=\"\",0,'Detailed Cash Flow Chart'!S25),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U25=\"\",0,'Detailed Cash Flow Chart'!U25),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W25=\"\",0,'Detailed Cash Flow Chart'!W25),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y25=\"\",0,'Detailed Cash Flow Chart'!Y25),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA25=\"\",0,'Detailed Cash Flow Chart'!AA25),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG25=\"\",0,'Detailed Cash Flow Chart'!AG25),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN25=\"\",0,'Detailed Cash Flow Chart'!AN25),0)","v":351200.48671466985},null,{"$f":"AC25\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S25=\"\",0,'Detailed Cash Flow Chart'!S25),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U25=\"\",0,'Detailed Cash Flow Chart'!U25),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W25=\"\",0,'Detailed Cash Flow Chart'!W25),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y25=\"\",0,'Detailed Cash Flow Chart'!Y25),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA25=\"\",0,'Detailed Cash Flow Chart'!AA25),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG25=\"\",0,'Detailed Cash Flow Chart'!AG25),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN25=\"\",0,'Detailed Cash Flow Chart'!AN25),0)","v":351200.48671466985},null,{"$f":"AE25\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S25=\"\",0,'Detailed Cash Flow Chart'!S25),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U25=\"\",0,'Detailed Cash Flow Chart'!U25),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W25=\"\",0,'Detailed Cash Flow Chart'!W25),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y25=\"\",0,'Detailed Cash Flow Chart'!Y25),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA25=\"\",0,'Detailed Cash Flow Chart'!AA25),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG25=\"\",0,'Detailed Cash Flow Chart'!AG25),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN25=\"\",0,'Detailed Cash Flow Chart'!AN25),0)","v":351200.48671466985},null,{"$f":"AG25\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S25=\"\",0,'Detailed Cash Flow Chart'!S25),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U25=\"\",0,'Detailed Cash Flow Chart'!U25),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W25=\"\",0,'Detailed Cash Flow Chart'!W25),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y25=\"\",0,'Detailed Cash Flow Chart'!Y25),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA25=\"\",0,'Detailed Cash Flow Chart'!AA25),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG25=\"\",0,'Detailed Cash Flow Chart'!AG25),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN25=\"\",0,'Detailed Cash Flow Chart'!AN25),0)","v":351200.48671466985},null,{"$f":"AI25\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S25=\"\",0,'Detailed Cash Flow Chart'!S25),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U25=\"\",0,'Detailed Cash Flow Chart'!U25),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W25=\"\",0,'Detailed Cash Flow Chart'!W25),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y25=\"\",0,'Detailed Cash Flow Chart'!Y25),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA25=\"\",0,'Detailed Cash Flow Chart'!AA25),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG25=\"\",0,'Detailed Cash Flow Chart'!AG25),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN25=\"\",0,'Detailed Cash Flow Chart'!AN25),0)","v":351200.48671466985}]
[{"$f":"'Detailed Cash Flow Chart'!AJ26","v":2036},{"$f":"'Detailed Cash Flow Chart'!B26","v":62},814027.49386839778,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D26","v":0},{"$f":"'Detailed Cash Flow Chart'!C26","v":216404.51407891541},0,{"$f":"'Detailed Cash Flow Chart'!AQ26","v":209317.08188886012},597622.97978948243,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E26=0,NA(),M26-'Detailed Cash Flow Chart'!E26)","v":388305.89790062234},null,{"$f":"Y26\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S26=\"\",0,'Detailed Cash Flow Chart'!S26),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U26=\"\",0,'Detailed Cash Flow Chart'!U26),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W26=\"\",0,'Detailed Cash Flow Chart'!W26),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y26=\"\",0,'Detailed Cash Flow Chart'!Y26),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA26=\"\",0,'Detailed Cash Flow Chart'!AA26),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG26=\"\",0,'Detailed Cash Flow Chart'!AG26),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN26=\"\",0,'Detailed Cash Flow Chart'!AN26),0)","v":388305.89790062234},null,{"$f":"AA26\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S26=\"\",0,'Detailed Cash Flow Chart'!S26),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U26=\"\",0,'Detailed Cash Flow Chart'!U26),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W26=\"\",0,'Detailed Cash Flow Chart'!W26),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y26=\"\",0,'Detailed Cash Flow Chart'!Y26),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA26=\"\",0,'Detailed Cash Flow Chart'!AA26),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG26=\"\",0,'Detailed Cash Flow Chart'!AG26),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN26=\"\",0,'Detailed Cash Flow Chart'!AN26),0)","v":388305.89790062234},null,{"$f":"AC26\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S26=\"\",0,'Detailed Cash Flow Chart'!S26),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U26=\"\",0,'Detailed Cash Flow Chart'!U26),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W26=\"\",0,'Detailed Cash Flow Chart'!W26),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y26=\"\",0,'Detailed Cash Flow Chart'!Y26),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA26=\"\",0,'Detailed Cash Flow Chart'!AA26),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG26=\"\",0,'Detailed Cash Flow Chart'!AG26),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN26=\"\",0,'Detailed Cash Flow Chart'!AN26),0)","v":388305.89790062234},null,{"$f":"AE26\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S26=\"\",0,'Detailed Cash Flow Chart'!S26),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U26=\"\",0,'Detailed Cash Flow Chart'!U26),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W26=\"\",0,'Detailed Cash Flow Chart'!W26),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y26=\"\",0,'Detailed Cash Flow Chart'!Y26),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA26=\"\",0,'Detailed Cash Flow Chart'!AA26),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG26=\"\",0,'Detailed Cash Flow Chart'!AG26),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN26=\"\",0,'Detailed Cash Flow Chart'!AN26),0)","v":388305.89790062234},null,{"$f":"AG26\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S26=\"\",0,'Detailed Cash Flow Chart'!S26),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U26=\"\",0,'Detailed Cash Flow Chart'!U26),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W26=\"\",0,'Detailed Cash Flow Chart'!W26),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y26=\"\",0,'Detailed Cash Flow Chart'!Y26),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA26=\"\",0,'Detailed Cash Flow Chart'!AA26),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG26=\"\",0,'Detailed Cash Flow Chart'!AG26),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN26=\"\",0,'Detailed Cash Flow Chart'!AN26),0)","v":388305.89790062234},null,{"$f":"AI26\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S26=\"\",0,'Detailed Cash Flow Chart'!S26),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U26=\"\",0,'Detailed Cash Flow Chart'!U26),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W26=\"\",0,'Detailed Cash Flow Chart'!W26),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y26=\"\",0,'Detailed Cash Flow Chart'!Y26),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA26=\"\",0,'Detailed Cash Flow Chart'!AA26),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG26=\"\",0,'Detailed Cash Flow Chart'!AG26),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN26=\"\",0,'Detailed Cash Flow Chart'!AN26),0)","v":388305.89790062234}]
[{"$f":"'Detailed Cash Flow Chart'!AJ27","v":2037},{"$f":"'Detailed Cash Flow Chart'!B27","v":63},895430.24325523758,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D27","v":0},{"$f":"'Detailed Cash Flow Chart'!C27","v":235880.92034601781},0,{"$f":"'Detailed Cash Flow Chart'!AQ27","v":230248.79007774615},659549.32290921977,null,"So you may need to consider changes to either your lifestyle or consider",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E27=0,NA(),M27-'Detailed Cash Flow Chart'!E27)","v":429300.53283147363},null,{"$f":"Y27\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S27=\"\",0,'Detailed Cash Flow Chart'!S27),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U27=\"\",0,'Detailed Cash Flow Chart'!U27),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W27=\"\",0,'Detailed Cash Flow Chart'!W27),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y27=\"\",0,'Detailed Cash Flow Chart'!Y27),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA27=\"\",0,'Detailed Cash Flow Chart'!AA27),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG27=\"\",0,'Detailed Cash Flow Chart'!AG27),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN27=\"\",0,'Detailed Cash Flow Chart'!AN27),0)","v":429300.53283147363},null,{"$f":"AA27\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S27=\"\",0,'Detailed Cash Flow Chart'!S27),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U27=\"\",0,'Detailed Cash Flow Chart'!U27),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W27=\"\",0,'Detailed Cash Flow Chart'!W27),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y27=\"\",0,'Detailed Cash Flow Chart'!Y27),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA27=\"\",0,'Detailed Cash Flow Chart'!AA27),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG27=\"\",0,'Detailed Cash Flow Chart'!AG27),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN27=\"\",0,'Detailed Cash Flow Chart'!AN27),0)","v":429300.53283147363},null,{"$f":"AC27\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S27=\"\",0,'Detailed Cash Flow Chart'!S27),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U27=\"\",0,'Detailed Cash Flow Chart'!U27),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W27=\"\",0,'Detailed Cash Flow Chart'!W27),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y27=\"\",0,'Detailed Cash Flow Chart'!Y27),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA27=\"\",0,'Detailed Cash Flow Chart'!AA27),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG27=\"\",0,'Detailed Cash Flow Chart'!AG27),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN27=\"\",0,'Detailed Cash Flow Chart'!AN27),0)","v":429300.53283147363},null,{"$f":"AE27\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S27=\"\",0,'Detailed Cash Flow Chart'!S27),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U27=\"\",0,'Detailed Cash Flow Chart'!U27),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W27=\"\",0,'Detailed Cash Flow Chart'!W27),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y27=\"\",0,'Detailed Cash Flow Chart'!Y27),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA27=\"\",0,'Detailed Cash Flow Chart'!AA27),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG27=\"\",0,'Detailed Cash Flow Chart'!AG27),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN27=\"\",0,'Detailed Cash Flow Chart'!AN27),0)","v":429300.53283147363},null,{"$f":"AG27\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S27=\"\",0,'Detailed Cash Flow Chart'!S27),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U27=\"\",0,'Detailed Cash Flow Chart'!U27),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W27=\"\",0,'Detailed Cash Flow Chart'!W27),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y27=\"\",0,'Detailed Cash Flow Chart'!Y27),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA27=\"\",0,'Detailed Cash Flow Chart'!AA27),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG27=\"\",0,'Detailed Cash Flow Chart'!AG27),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN27=\"\",0,'Detailed Cash Flow Chart'!AN27),0)","v":429300.53283147363},null,{"$f":"AI27\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S27=\"\",0,'Detailed Cash Flow Chart'!S27),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U27=\"\",0,'Detailed Cash Flow Chart'!U27),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W27=\"\",0,'Detailed Cash Flow Chart'!W27),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y27=\"\",0,'Detailed Cash Flow Chart'!Y27),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA27=\"\",0,'Detailed Cash Flow Chart'!AA27),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG27=\"\",0,'Detailed Cash Flow Chart'!AG27),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN27=\"\",0,'Detailed Cash Flow Chart'!AN27),0)","v":429300.53283147363}]
[{"$f":"'Detailed Cash Flow Chart'!AJ28","v":2038},{"$f":"'Detailed Cash Flow Chart'!B28","v":64},984973.26758076134,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D28","v":0},{"$f":"'Detailed Cash Flow Chart'!C28","v":257110.20317715942},0,{"$f":"'Detailed Cash Flow Chart'!AQ28","v":253273.66908552076},727863.06440360192,null,"changing your goal parameters like duration, corpus, time of investment etc.",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E28=0,NA(),M28-'Detailed Cash Flow Chart'!E28)","v":474589.39531808114},null,{"$f":"Y28\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S28=\"\",0,'Detailed Cash Flow Chart'!S28),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U28=\"\",0,'Detailed Cash Flow Chart'!U28),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W28=\"\",0,'Detailed Cash Flow Chart'!W28),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y28=\"\",0,'Detailed Cash Flow Chart'!Y28),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA28=\"\",0,'Detailed Cash Flow Chart'!AA28),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG28=\"\",0,'Detailed Cash Flow Chart'!AG28),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN28=\"\",0,'Detailed Cash Flow Chart'!AN28),0)","v":474589.39531808114},null,{"$f":"AA28\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S28=\"\",0,'Detailed Cash Flow Chart'!S28),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U28=\"\",0,'Detailed Cash Flow Chart'!U28),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W28=\"\",0,'Detailed Cash Flow Chart'!W28),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y28=\"\",0,'Detailed Cash Flow Chart'!Y28),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA28=\"\",0,'Detailed Cash Flow Chart'!AA28),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG28=\"\",0,'Detailed Cash Flow Chart'!AG28),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN28=\"\",0,'Detailed Cash Flow Chart'!AN28),0)","v":474589.39531808114},null,{"$f":"AC28\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S28=\"\",0,'Detailed Cash Flow Chart'!S28),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U28=\"\",0,'Detailed Cash Flow Chart'!U28),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W28=\"\",0,'Detailed Cash Flow Chart'!W28),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y28=\"\",0,'Detailed Cash Flow Chart'!Y28),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA28=\"\",0,'Detailed Cash Flow Chart'!AA28),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG28=\"\",0,'Detailed Cash Flow Chart'!AG28),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN28=\"\",0,'Detailed Cash Flow Chart'!AN28),0)","v":474589.39531808114},null,{"$f":"AE28\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S28=\"\",0,'Detailed Cash Flow Chart'!S28),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U28=\"\",0,'Detailed Cash Flow Chart'!U28),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W28=\"\",0,'Detailed Cash Flow Chart'!W28),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y28=\"\",0,'Detailed Cash Flow Chart'!Y28),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA28=\"\",0,'Detailed Cash Flow Chart'!AA28),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG28=\"\",0,'Detailed Cash Flow Chart'!AG28),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN28=\"\",0,'Detailed Cash Flow Chart'!AN28),0)","v":474589.39531808114},null,{"$f":"AG28\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S28=\"\",0,'Detailed Cash Flow Chart'!S28),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U28=\"\",0,'Detailed Cash Flow Chart'!U28),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W28=\"\",0,'Detailed Cash Flow Chart'!W28),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y28=\"\",0,'Detailed Cash Flow Chart'!Y28),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA28=\"\",0,'Detailed Cash Flow Chart'!AA28),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG28=\"\",0,'Detailed Cash Flow Chart'!AG28),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN28=\"\",0,'Detailed Cash Flow Chart'!AN28),0)","v":474589.39531808114},null,{"$f":"AI28\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S28=\"\",0,'Detailed Cash Flow Chart'!S28),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U28=\"\",0,'Detailed Cash Flow Chart'!U28),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W28=\"\",0,'Detailed Cash Flow Chart'!W28),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y28=\"\",0,'Detailed Cash Flow Chart'!Y28),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA28=\"\",0,'Detailed Cash Flow Chart'!AA28),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG28=\"\",0,'Detailed Cash Flow Chart'!AG28),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN28=\"\",0,'Detailed Cash Flow Chart'!AN28),0)","v":474589.39531808114}]
[{"$f":"'Detailed Cash Flow Chart'!AJ29","v":2039},{"$f":"'Detailed Cash Flow Chart'!B29","v":65},1083470.5943388375,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D29","v":280250.12146310386},{"$f":"'Detailed Cash Flow Chart'!C29","v":280250.1214631038},0,{"$f":"'Detailed Cash Flow Chart'!AQ29","v":0},1083470.5943388375,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E29=0,NA(),M29-'Detailed Cash Flow Chart'!E29)","v":{"$error":"#N/A"}},null,{"$f":"Y29\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S29=\"\",0,'Detailed Cash Flow Chart'!S29),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U29=\"\",0,'Detailed Cash Flow Chart'!U29),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W29=\"\",0,'Detailed Cash Flow Chart'!W29),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y29=\"\",0,'Detailed Cash Flow Chart'!Y29),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA29=\"\",0,'Detailed Cash Flow Chart'!AA29),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG29=\"\",0,'Detailed Cash Flow Chart'!AG29),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN29=\"\",0,'Detailed Cash Flow Chart'!AN29),0)","v":{"$error":"#N/A"}},null,{"$f":"AA29\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S29=\"\",0,'Detailed Cash Flow Chart'!S29),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U29=\"\",0,'Detailed Cash Flow Chart'!U29),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W29=\"\",0,'Detailed Cash Flow Chart'!W29),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y29=\"\",0,'Detailed Cash Flow Chart'!Y29),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA29=\"\",0,'Detailed Cash Flow Chart'!AA29),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG29=\"\",0,'Detailed Cash Flow Chart'!AG29),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN29=\"\",0,'Detailed Cash Flow Chart'!AN29),0)","v":{"$error":"#N/A"}},null,{"$f":"AC29\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S29=\"\",0,'Detailed Cash Flow Chart'!S29),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U29=\"\",0,'Detailed Cash Flow Chart'!U29),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W29=\"\",0,'Detailed Cash Flow Chart'!W29),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y29=\"\",0,'Detailed Cash Flow Chart'!Y29),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA29=\"\",0,'Detailed Cash Flow Chart'!AA29),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG29=\"\",0,'Detailed Cash Flow Chart'!AG29),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN29=\"\",0,'Detailed Cash Flow Chart'!AN29),0)","v":{"$error":"#N/A"}},null,{"$f":"AE29\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S29=\"\",0,'Detailed Cash Flow Chart'!S29),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U29=\"\",0,'Detailed Cash Flow Chart'!U29),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W29=\"\",0,'Detailed Cash Flow Chart'!W29),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y29=\"\",0,'Detailed Cash Flow Chart'!Y29),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA29=\"\",0,'Detailed Cash Flow Chart'!AA29),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG29=\"\",0,'Detailed Cash Flow Chart'!AG29),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN29=\"\",0,'Detailed Cash Flow Chart'!AN29),0)","v":{"$error":"#N/A"}},null,{"$f":"AG29\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S29=\"\",0,'Detailed Cash Flow Chart'!S29),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U29=\"\",0,'Detailed Cash Flow Chart'!U29),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W29=\"\",0,'Detailed Cash Flow Chart'!W29),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y29=\"\",0,'Detailed Cash Flow Chart'!Y29),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA29=\"\",0,'Detailed Cash Flow Chart'!AA29),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG29=\"\",0,'Detailed Cash Flow Chart'!AG29),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN29=\"\",0,'Detailed Cash Flow Chart'!AN29),0)","v":{"$error":"#N/A"}},null,{"$f":"AI29\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S29=\"\",0,'Detailed Cash Flow Chart'!S29),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U29=\"\",0,'Detailed Cash Flow Chart'!U29),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W29=\"\",0,'Detailed Cash Flow Chart'!W29),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y29=\"\",0,'Detailed Cash Flow Chart'!Y29),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA29=\"\",0,'Detailed Cash Flow Chart'!AA29),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG29=\"\",0,'Detailed Cash Flow Chart'!AG29),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN29=\"\",0,'Detailed Cash Flow Chart'!AN29),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ30","v":2040},{"$f":"'Detailed Cash Flow Chart'!B30","v":66},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D30","v":305472.63239478326},{"$f":"'Detailed Cash Flow Chart'!C30","v":305472.63239478314},0,{"$f":"'Detailed Cash Flow Chart'!AQ30","v":0},0,null,"Please remember, at all times, use reasonable rate of returns.",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E30=0,NA(),M30-'Detailed Cash Flow Chart'!E30)","v":{"$error":"#N/A"}},null,{"$f":"Y30\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S30=\"\",0,'Detailed Cash Flow Chart'!S30),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U30=\"\",0,'Detailed Cash Flow Chart'!U30),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W30=\"\",0,'Detailed Cash Flow Chart'!W30),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y30=\"\",0,'Detailed Cash Flow Chart'!Y30),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA30=\"\",0,'Detailed Cash Flow Chart'!AA30),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG30=\"\",0,'Detailed Cash Flow Chart'!AG30),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN30=\"\",0,'Detailed Cash Flow Chart'!AN30),0)","v":{"$error":"#N/A"}},null,{"$f":"AA30\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S30=\"\",0,'Detailed Cash Flow Chart'!S30),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U30=\"\",0,'Detailed Cash Flow Chart'!U30),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W30=\"\",0,'Detailed Cash Flow Chart'!W30),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y30=\"\",0,'Detailed Cash Flow Chart'!Y30),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA30=\"\",0,'Detailed Cash Flow Chart'!AA30),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG30=\"\",0,'Detailed Cash Flow Chart'!AG30),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN30=\"\",0,'Detailed Cash Flow Chart'!AN30),0)","v":{"$error":"#N/A"}},null,{"$f":"AC30\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S30=\"\",0,'Detailed Cash Flow Chart'!S30),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U30=\"\",0,'Detailed Cash Flow Chart'!U30),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W30=\"\",0,'Detailed Cash Flow Chart'!W30),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y30=\"\",0,'Detailed Cash Flow Chart'!Y30),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA30=\"\",0,'Detailed Cash Flow Chart'!AA30),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG30=\"\",0,'Detailed Cash Flow Chart'!AG30),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN30=\"\",0,'Detailed Cash Flow Chart'!AN30),0)","v":{"$error":"#N/A"}},null,{"$f":"AE30\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S30=\"\",0,'Detailed Cash Flow Chart'!S30),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U30=\"\",0,'Detailed Cash Flow Chart'!U30),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W30=\"\",0,'Detailed Cash Flow Chart'!W30),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y30=\"\",0,'Detailed Cash Flow Chart'!Y30),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA30=\"\",0,'Detailed Cash Flow Chart'!AA30),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG30=\"\",0,'Detailed Cash Flow Chart'!AG30),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN30=\"\",0,'Detailed Cash Flow Chart'!AN30),0)","v":{"$error":"#N/A"}},null,{"$f":"AG30\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S30=\"\",0,'Detailed Cash Flow Chart'!S30),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U30=\"\",0,'Detailed Cash Flow Chart'!U30),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W30=\"\",0,'Detailed Cash Flow Chart'!W30),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y30=\"\",0,'Detailed Cash Flow Chart'!Y30),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA30=\"\",0,'Detailed Cash Flow Chart'!AA30),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG30=\"\",0,'Detailed Cash Flow Chart'!AG30),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN30=\"\",0,'Detailed Cash Flow Chart'!AN30),0)","v":{"$error":"#N/A"}},null,{"$f":"AI30\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S30=\"\",0,'Detailed Cash Flow Chart'!S30),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U30=\"\",0,'Detailed Cash Flow Chart'!U30),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W30=\"\",0,'Detailed Cash Flow Chart'!W30),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y30=\"\",0,'Detailed Cash Flow Chart'!Y30),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA30=\"\",0,'Detailed Cash Flow Chart'!AA30),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG30=\"\",0,'Detailed Cash Flow Chart'!AG30),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN30=\"\",0,'Detailed Cash Flow Chart'!AN30),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ31","v":2041},{"$f":"'Detailed Cash Flow Chart'!B31","v":67},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D31","v":332965.16931031377},{"$f":"'Detailed Cash Flow Chart'!C31","v":332965.16931031365},0,{"$f":"'Detailed Cash Flow Chart'!AQ31","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E31=0,NA(),M31-'Detailed Cash Flow Chart'!E31)","v":{"$error":"#N/A"}},null,{"$f":"Y31\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S31=\"\",0,'Detailed Cash Flow Chart'!S31),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U31=\"\",0,'Detailed Cash Flow Chart'!U31),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W31=\"\",0,'Detailed Cash Flow Chart'!W31),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y31=\"\",0,'Detailed Cash Flow Chart'!Y31),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA31=\"\",0,'Detailed Cash Flow Chart'!AA31),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG31=\"\",0,'Detailed Cash Flow Chart'!AG31),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN31=\"\",0,'Detailed Cash Flow Chart'!AN31),0)","v":{"$error":"#N/A"}},null,{"$f":"AA31\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S31=\"\",0,'Detailed Cash Flow Chart'!S31),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U31=\"\",0,'Detailed Cash Flow Chart'!U31),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W31=\"\",0,'Detailed Cash Flow Chart'!W31),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y31=\"\",0,'Detailed Cash Flow Chart'!Y31),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA31=\"\",0,'Detailed Cash Flow Chart'!AA31),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG31=\"\",0,'Detailed Cash Flow Chart'!AG31),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN31=\"\",0,'Detailed Cash Flow Chart'!AN31),0)","v":{"$error":"#N/A"}},null,{"$f":"AC31\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S31=\"\",0,'Detailed Cash Flow Chart'!S31),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U31=\"\",0,'Detailed Cash Flow Chart'!U31),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W31=\"\",0,'Detailed Cash Flow Chart'!W31),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y31=\"\",0,'Detailed Cash Flow Chart'!Y31),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA31=\"\",0,'Detailed Cash Flow Chart'!AA31),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG31=\"\",0,'Detailed Cash Flow Chart'!AG31),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN31=\"\",0,'Detailed Cash Flow Chart'!AN31),0)","v":{"$error":"#N/A"}},null,{"$f":"AE31\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S31=\"\",0,'Detailed Cash Flow Chart'!S31),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U31=\"\",0,'Detailed Cash Flow Chart'!U31),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W31=\"\",0,'Detailed Cash Flow Chart'!W31),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y31=\"\",0,'Detailed Cash Flow Chart'!Y31),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA31=\"\",0,'Detailed Cash Flow Chart'!AA31),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG31=\"\",0,'Detailed Cash Flow Chart'!AG31),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN31=\"\",0,'Detailed Cash Flow Chart'!AN31),0)","v":{"$error":"#N/A"}},null,{"$f":"AG31\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S31=\"\",0,'Detailed Cash Flow Chart'!S31),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U31=\"\",0,'Detailed Cash Flow Chart'!U31),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W31=\"\",0,'Detailed Cash Flow Chart'!W31),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y31=\"\",0,'Detailed Cash Flow Chart'!Y31),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA31=\"\",0,'Detailed Cash Flow Chart'!AA31),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG31=\"\",0,'Detailed Cash Flow Chart'!AG31),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN31=\"\",0,'Detailed Cash Flow Chart'!AN31),0)","v":{"$error":"#N/A"}},null,{"$f":"AI31\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S31=\"\",0,'Detailed Cash Flow Chart'!S31),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U31=\"\",0,'Detailed Cash Flow Chart'!U31),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W31=\"\",0,'Detailed Cash Flow Chart'!W31),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y31=\"\",0,'Detailed Cash Flow Chart'!Y31),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA31=\"\",0,'Detailed Cash Flow Chart'!AA31),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG31=\"\",0,'Detailed Cash Flow Chart'!AG31),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN31=\"\",0,'Detailed Cash Flow Chart'!AN31),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ32","v":2042},{"$f":"'Detailed Cash Flow Chart'!B32","v":68},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D32","v":362932.03454824205},{"$f":"'Detailed Cash Flow Chart'!C32","v":362932.03454824188},0,{"$f":"'Detailed Cash Flow Chart'!AQ32","v":0},0,null,"Kindly do not hesistate to seek professional help!",null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E32=0,NA(),M32-'Detailed Cash Flow Chart'!E32)","v":{"$error":"#N/A"}},null,{"$f":"Y32\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S32=\"\",0,'Detailed Cash Flow Chart'!S32),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U32=\"\",0,'Detailed Cash Flow Chart'!U32),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W32=\"\",0,'Detailed Cash Flow Chart'!W32),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y32=\"\",0,'Detailed Cash Flow Chart'!Y32),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA32=\"\",0,'Detailed Cash Flow Chart'!AA32),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG32=\"\",0,'Detailed Cash Flow Chart'!AG32),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN32=\"\",0,'Detailed Cash Flow Chart'!AN32),0)","v":{"$error":"#N/A"}},null,{"$f":"AA32\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S32=\"\",0,'Detailed Cash Flow Chart'!S32),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U32=\"\",0,'Detailed Cash Flow Chart'!U32),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W32=\"\",0,'Detailed Cash Flow Chart'!W32),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y32=\"\",0,'Detailed Cash Flow Chart'!Y32),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA32=\"\",0,'Detailed Cash Flow Chart'!AA32),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG32=\"\",0,'Detailed Cash Flow Chart'!AG32),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN32=\"\",0,'Detailed Cash Flow Chart'!AN32),0)","v":{"$error":"#N/A"}},null,{"$f":"AC32\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S32=\"\",0,'Detailed Cash Flow Chart'!S32),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U32=\"\",0,'Detailed Cash Flow Chart'!U32),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W32=\"\",0,'Detailed Cash Flow Chart'!W32),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y32=\"\",0,'Detailed Cash Flow Chart'!Y32),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA32=\"\",0,'Detailed Cash Flow Chart'!AA32),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG32=\"\",0,'Detailed Cash Flow Chart'!AG32),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN32=\"\",0,'Detailed Cash Flow Chart'!AN32),0)","v":{"$error":"#N/A"}},null,{"$f":"AE32\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S32=\"\",0,'Detailed Cash Flow Chart'!S32),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U32=\"\",0,'Detailed Cash Flow Chart'!U32),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W32=\"\",0,'Detailed Cash Flow Chart'!W32),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y32=\"\",0,'Detailed Cash Flow Chart'!Y32),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA32=\"\",0,'Detailed Cash Flow Chart'!AA32),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG32=\"\",0,'Detailed Cash Flow Chart'!AG32),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN32=\"\",0,'Detailed Cash Flow Chart'!AN32),0)","v":{"$error":"#N/A"}},null,{"$f":"AG32\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S32=\"\",0,'Detailed Cash Flow Chart'!S32),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U32=\"\",0,'Detailed Cash Flow Chart'!U32),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W32=\"\",0,'Detailed Cash Flow Chart'!W32),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y32=\"\",0,'Detailed Cash Flow Chart'!Y32),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA32=\"\",0,'Detailed Cash Flow Chart'!AA32),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG32=\"\",0,'Detailed Cash Flow Chart'!AG32),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN32=\"\",0,'Detailed Cash Flow Chart'!AN32),0)","v":{"$error":"#N/A"}},null,{"$f":"AI32\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S32=\"\",0,'Detailed Cash Flow Chart'!S32),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U32=\"\",0,'Detailed Cash Flow Chart'!U32),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W32=\"\",0,'Detailed Cash Flow Chart'!W32),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y32=\"\",0,'Detailed Cash Flow Chart'!Y32),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA32=\"\",0,'Detailed Cash Flow Chart'!AA32),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG32=\"\",0,'Detailed Cash Flow Chart'!AG32),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN32=\"\",0,'Detailed Cash Flow Chart'!AN32),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ33","v":2043},{"$f":"'Detailed Cash Flow Chart'!B33","v":69},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D33","v":395595.91765758378},{"$f":"'Detailed Cash Flow Chart'!C33","v":395595.91765758366},0,{"$f":"'Detailed Cash Flow Chart'!AQ33","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E33=0,NA(),M33-'Detailed Cash Flow Chart'!E33)","v":{"$error":"#N/A"}},null,{"$f":"Y33\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S33=\"\",0,'Detailed Cash Flow Chart'!S33),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U33=\"\",0,'Detailed Cash Flow Chart'!U33),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W33=\"\",0,'Detailed Cash Flow Chart'!W33),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y33=\"\",0,'Detailed Cash Flow Chart'!Y33),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA33=\"\",0,'Detailed Cash Flow Chart'!AA33),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG33=\"\",0,'Detailed Cash Flow Chart'!AG33),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN33=\"\",0,'Detailed Cash Flow Chart'!AN33),0)","v":{"$error":"#N/A"}},null,{"$f":"AA33\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S33=\"\",0,'Detailed Cash Flow Chart'!S33),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U33=\"\",0,'Detailed Cash Flow Chart'!U33),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W33=\"\",0,'Detailed Cash Flow Chart'!W33),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y33=\"\",0,'Detailed Cash Flow Chart'!Y33),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA33=\"\",0,'Detailed Cash Flow Chart'!AA33),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG33=\"\",0,'Detailed Cash Flow Chart'!AG33),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN33=\"\",0,'Detailed Cash Flow Chart'!AN33),0)","v":{"$error":"#N/A"}},null,{"$f":"AC33\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S33=\"\",0,'Detailed Cash Flow Chart'!S33),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U33=\"\",0,'Detailed Cash Flow Chart'!U33),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W33=\"\",0,'Detailed Cash Flow Chart'!W33),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y33=\"\",0,'Detailed Cash Flow Chart'!Y33),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA33=\"\",0,'Detailed Cash Flow Chart'!AA33),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG33=\"\",0,'Detailed Cash Flow Chart'!AG33),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN33=\"\",0,'Detailed Cash Flow Chart'!AN33),0)","v":{"$error":"#N/A"}},null,{"$f":"AE33\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S33=\"\",0,'Detailed Cash Flow Chart'!S33),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U33=\"\",0,'Detailed Cash Flow Chart'!U33),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W33=\"\",0,'Detailed Cash Flow Chart'!W33),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y33=\"\",0,'Detailed Cash Flow Chart'!Y33),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA33=\"\",0,'Detailed Cash Flow Chart'!AA33),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG33=\"\",0,'Detailed Cash Flow Chart'!AG33),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN33=\"\",0,'Detailed Cash Flow Chart'!AN33),0)","v":{"$error":"#N/A"}},null,{"$f":"AG33\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S33=\"\",0,'Detailed Cash Flow Chart'!S33),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U33=\"\",0,'Detailed Cash Flow Chart'!U33),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W33=\"\",0,'Detailed Cash Flow Chart'!W33),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y33=\"\",0,'Detailed Cash Flow Chart'!Y33),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA33=\"\",0,'Detailed Cash Flow Chart'!AA33),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG33=\"\",0,'Detailed Cash Flow Chart'!AG33),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN33=\"\",0,'Detailed Cash Flow Chart'!AN33),0)","v":{"$error":"#N/A"}},null,{"$f":"AI33\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S33=\"\",0,'Detailed Cash Flow Chart'!S33),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U33=\"\",0,'Detailed Cash Flow Chart'!U33),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W33=\"\",0,'Detailed Cash Flow Chart'!W33),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y33=\"\",0,'Detailed Cash Flow Chart'!Y33),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA33=\"\",0,'Detailed Cash Flow Chart'!AA33),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG33=\"\",0,'Detailed Cash Flow Chart'!AG33),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN33=\"\",0,'Detailed Cash Flow Chart'!AN33),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ34","v":2044},{"$f":"'Detailed Cash Flow Chart'!B34","v":70},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D34","v":431199.55024676636},{"$f":"'Detailed Cash Flow Chart'!C34","v":431199.55024676624},0,{"$f":"'Detailed Cash Flow Chart'!AQ34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E34=0,NA(),M34-'Detailed Cash Flow Chart'!E34)","v":{"$error":"#N/A"}},null,{"$f":"Y34\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S34=\"\",0,'Detailed Cash Flow Chart'!S34),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U34=\"\",0,'Detailed Cash Flow Chart'!U34),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W34=\"\",0,'Detailed Cash Flow Chart'!W34),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y34=\"\",0,'Detailed Cash Flow Chart'!Y34),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA34=\"\",0,'Detailed Cash Flow Chart'!AA34),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG34=\"\",0,'Detailed Cash Flow Chart'!AG34),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN34=\"\",0,'Detailed Cash Flow Chart'!AN34),0)","v":{"$error":"#N/A"}},null,{"$f":"AA34\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S34=\"\",0,'Detailed Cash Flow Chart'!S34),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U34=\"\",0,'Detailed Cash Flow Chart'!U34),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W34=\"\",0,'Detailed Cash Flow Chart'!W34),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y34=\"\",0,'Detailed Cash Flow Chart'!Y34),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA34=\"\",0,'Detailed Cash Flow Chart'!AA34),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG34=\"\",0,'Detailed Cash Flow Chart'!AG34),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN34=\"\",0,'Detailed Cash Flow Chart'!AN34),0)","v":{"$error":"#N/A"}},null,{"$f":"AC34\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S34=\"\",0,'Detailed Cash Flow Chart'!S34),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U34=\"\",0,'Detailed Cash Flow Chart'!U34),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W34=\"\",0,'Detailed Cash Flow Chart'!W34),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y34=\"\",0,'Detailed Cash Flow Chart'!Y34),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA34=\"\",0,'Detailed Cash Flow Chart'!AA34),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG34=\"\",0,'Detailed Cash Flow Chart'!AG34),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN34=\"\",0,'Detailed Cash Flow Chart'!AN34),0)","v":{"$error":"#N/A"}},null,{"$f":"AE34\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S34=\"\",0,'Detailed Cash Flow Chart'!S34),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U34=\"\",0,'Detailed Cash Flow Chart'!U34),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W34=\"\",0,'Detailed Cash Flow Chart'!W34),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y34=\"\",0,'Detailed Cash Flow Chart'!Y34),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA34=\"\",0,'Detailed Cash Flow Chart'!AA34),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG34=\"\",0,'Detailed Cash Flow Chart'!AG34),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN34=\"\",0,'Detailed Cash Flow Chart'!AN34),0)","v":{"$error":"#N/A"}},null,{"$f":"AG34\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S34=\"\",0,'Detailed Cash Flow Chart'!S34),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U34=\"\",0,'Detailed Cash Flow Chart'!U34),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W34=\"\",0,'Detailed Cash Flow Chart'!W34),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y34=\"\",0,'Detailed Cash Flow Chart'!Y34),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA34=\"\",0,'Detailed Cash Flow Chart'!AA34),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG34=\"\",0,'Detailed Cash Flow Chart'!AG34),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN34=\"\",0,'Detailed Cash Flow Chart'!AN34),0)","v":{"$error":"#N/A"}},null,{"$f":"AI34\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S34=\"\",0,'Detailed Cash Flow Chart'!S34),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U34=\"\",0,'Detailed Cash Flow Chart'!U34),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W34=\"\",0,'Detailed Cash Flow Chart'!W34),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y34=\"\",0,'Detailed Cash Flow Chart'!Y34),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA34=\"\",0,'Detailed Cash Flow Chart'!AA34),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG34=\"\",0,'Detailed Cash Flow Chart'!AG34),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN34=\"\",0,'Detailed Cash Flow Chart'!AN34),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ35","v":2045},{"$f":"'Detailed Cash Flow Chart'!B35","v":71},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D35","v":470007.50976897543},{"$f":"'Detailed Cash Flow Chart'!C35","v":470007.50976897526},0,{"$f":"'Detailed Cash Flow Chart'!AQ35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E35=0,NA(),M35-'Detailed Cash Flow Chart'!E35)","v":{"$error":"#N/A"}},null,{"$f":"Y35\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S35=\"\",0,'Detailed Cash Flow Chart'!S35),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U35=\"\",0,'Detailed Cash Flow Chart'!U35),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W35=\"\",0,'Detailed Cash Flow Chart'!W35),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y35=\"\",0,'Detailed Cash Flow Chart'!Y35),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA35=\"\",0,'Detailed Cash Flow Chart'!AA35),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG35=\"\",0,'Detailed Cash Flow Chart'!AG35),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN35=\"\",0,'Detailed Cash Flow Chart'!AN35),0)","v":{"$error":"#N/A"}},null,{"$f":"AA35\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S35=\"\",0,'Detailed Cash Flow Chart'!S35),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U35=\"\",0,'Detailed Cash Flow Chart'!U35),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W35=\"\",0,'Detailed Cash Flow Chart'!W35),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y35=\"\",0,'Detailed Cash Flow Chart'!Y35),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA35=\"\",0,'Detailed Cash Flow Chart'!AA35),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG35=\"\",0,'Detailed Cash Flow Chart'!AG35),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN35=\"\",0,'Detailed Cash Flow Chart'!AN35),0)","v":{"$error":"#N/A"}},null,{"$f":"AC35\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S35=\"\",0,'Detailed Cash Flow Chart'!S35),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U35=\"\",0,'Detailed Cash Flow Chart'!U35),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W35=\"\",0,'Detailed Cash Flow Chart'!W35),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y35=\"\",0,'Detailed Cash Flow Chart'!Y35),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA35=\"\",0,'Detailed Cash Flow Chart'!AA35),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG35=\"\",0,'Detailed Cash Flow Chart'!AG35),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN35=\"\",0,'Detailed Cash Flow Chart'!AN35),0)","v":{"$error":"#N/A"}},null,{"$f":"AE35\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S35=\"\",0,'Detailed Cash Flow Chart'!S35),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U35=\"\",0,'Detailed Cash Flow Chart'!U35),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W35=\"\",0,'Detailed Cash Flow Chart'!W35),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y35=\"\",0,'Detailed Cash Flow Chart'!Y35),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA35=\"\",0,'Detailed Cash Flow Chart'!AA35),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG35=\"\",0,'Detailed Cash Flow Chart'!AG35),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN35=\"\",0,'Detailed Cash Flow Chart'!AN35),0)","v":{"$error":"#N/A"}},null,{"$f":"AG35\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S35=\"\",0,'Detailed Cash Flow Chart'!S35),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U35=\"\",0,'Detailed Cash Flow Chart'!U35),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W35=\"\",0,'Detailed Cash Flow Chart'!W35),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y35=\"\",0,'Detailed Cash Flow Chart'!Y35),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA35=\"\",0,'Detailed Cash Flow Chart'!AA35),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG35=\"\",0,'Detailed Cash Flow Chart'!AG35),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN35=\"\",0,'Detailed Cash Flow Chart'!AN35),0)","v":{"$error":"#N/A"}},null,{"$f":"AI35\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S35=\"\",0,'Detailed Cash Flow Chart'!S35),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U35=\"\",0,'Detailed Cash Flow Chart'!U35),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W35=\"\",0,'Detailed Cash Flow Chart'!W35),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y35=\"\",0,'Detailed Cash Flow Chart'!Y35),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA35=\"\",0,'Detailed Cash Flow Chart'!AA35),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG35=\"\",0,'Detailed Cash Flow Chart'!AG35),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN35=\"\",0,'Detailed Cash Flow Chart'!AN35),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ36","v":2046},{"$f":"'Detailed Cash Flow Chart'!B36","v":72},0,{"$f":"IF(A36>=syear1,IF(A36<=eyear1,passive*(1+incp)^(A36-YEAR(TODAY())),0),0)","v":0},{"$f":"IF(A36>=syear2,IF(A36<=eyear2,passive2*(1+incp1)^(A36-YEAR(TODAY())),0),0)","v":0},{"$f":"IF(A36>=sryear1,IF(A36<=eryear1,passiver*(1+incpr)^(A36-YEAR(TODAY())),0),0)","v":0},{"$f":"IF(A36>=sryear2,IF(A36<=eryear2,passiver1*(1+incpr1)^(A36-YEAR(TODAY())),0),0)","v":0},0,{"$f":"'Detailed Cash Flow Chart'!D36","v":512308.18564818316},{"$f":"'Detailed Cash Flow Chart'!C36","v":512308.18564818305},{"$f":"IF(A36>=emistart,IF(A36<=emiend,emi,0),0)","v":0},{"$f":"'Detailed Cash Flow Chart'!AQ36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E36=0,NA(),M36-'Detailed Cash Flow Chart'!E36)","v":{"$error":"#N/A"}},null,{"$f":"Y36\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S36=\"\",0,'Detailed Cash Flow Chart'!S36),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U36=\"\",0,'Detailed Cash Flow Chart'!U36),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W36=\"\",0,'Detailed Cash Flow Chart'!W36),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y36=\"\",0,'Detailed Cash Flow Chart'!Y36),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA36=\"\",0,'Detailed Cash Flow Chart'!AA36),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG36=\"\",0,'Detailed Cash Flow Chart'!AG36),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN36=\"\",0,'Detailed Cash Flow Chart'!AN36),0)","v":{"$error":"#N/A"}},null,{"$f":"AA36\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S36=\"\",0,'Detailed Cash Flow Chart'!S36),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U36=\"\",0,'Detailed Cash Flow Chart'!U36),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W36=\"\",0,'Detailed Cash Flow Chart'!W36),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y36=\"\",0,'Detailed Cash Flow Chart'!Y36),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA36=\"\",0,'Detailed Cash Flow Chart'!AA36),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG36=\"\",0,'Detailed Cash Flow Chart'!AG36),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN36=\"\",0,'Detailed Cash Flow Chart'!AN36),0)","v":{"$error":"#N/A"}},null,{"$f":"AC36\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S36=\"\",0,'Detailed Cash Flow Chart'!S36),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U36=\"\",0,'Detailed Cash Flow Chart'!U36),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W36=\"\",0,'Detailed Cash Flow Chart'!W36),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y36=\"\",0,'Detailed Cash Flow Chart'!Y36),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA36=\"\",0,'Detailed Cash Flow Chart'!AA36),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG36=\"\",0,'Detailed Cash Flow Chart'!AG36),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN36=\"\",0,'Detailed Cash Flow Chart'!AN36),0)","v":{"$error":"#N/A"}},null,{"$f":"AE36\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S36=\"\",0,'Detailed Cash Flow Chart'!S36),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U36=\"\",0,'Detailed Cash Flow Chart'!U36),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W36=\"\",0,'Detailed Cash Flow Chart'!W36),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y36=\"\",0,'Detailed Cash Flow Chart'!Y36),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA36=\"\",0,'Detailed Cash Flow Chart'!AA36),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG36=\"\",0,'Detailed Cash Flow Chart'!AG36),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN36=\"\",0,'Detailed Cash Flow Chart'!AN36),0)","v":{"$error":"#N/A"}},null,{"$f":"AG36\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S36=\"\",0,'Detailed Cash Flow Chart'!S36),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U36=\"\",0,'Detailed Cash Flow Chart'!U36),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W36=\"\",0,'Detailed Cash Flow Chart'!W36),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y36=\"\",0,'Detailed Cash Flow Chart'!Y36),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA36=\"\",0,'Detailed Cash Flow Chart'!AA36),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG36=\"\",0,'Detailed Cash Flow Chart'!AG36),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN36=\"\",0,'Detailed Cash Flow Chart'!AN36),0)","v":{"$error":"#N/A"}},null,{"$f":"AI36\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S36=\"\",0,'Detailed Cash Flow Chart'!S36),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U36=\"\",0,'Detailed Cash Flow Chart'!U36),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W36=\"\",0,'Detailed Cash Flow Chart'!W36),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y36=\"\",0,'Detailed Cash Flow Chart'!Y36),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA36=\"\",0,'Detailed Cash Flow Chart'!AA36),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG36=\"\",0,'Detailed Cash Flow Chart'!AG36),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN36=\"\",0,'Detailed Cash Flow Chart'!AN36),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ37","v":2047},{"$f":"'Detailed Cash Flow Chart'!B37","v":73},{"$f":"IF(A36<(y+wy+1),C36+C36*inc,0)","v":0},0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D37","v":558415.92235651973},{"$f":"'Detailed Cash Flow Chart'!C37","v":558415.92235651962},0,{"$f":"'Detailed Cash Flow Chart'!AQ37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E37=0,NA(),M37-'Detailed Cash Flow Chart'!E37)","v":{"$error":"#N/A"}},null,{"$f":"Y37\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S37=\"\",0,'Detailed Cash Flow Chart'!S37),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U37=\"\",0,'Detailed Cash Flow Chart'!U37),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W37=\"\",0,'Detailed Cash Flow Chart'!W37),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y37=\"\",0,'Detailed Cash Flow Chart'!Y37),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA37=\"\",0,'Detailed Cash Flow Chart'!AA37),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG37=\"\",0,'Detailed Cash Flow Chart'!AG37),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN37=\"\",0,'Detailed Cash Flow Chart'!AN37),0)","v":{"$error":"#N/A"}},null,{"$f":"AA37\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S37=\"\",0,'Detailed Cash Flow Chart'!S37),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U37=\"\",0,'Detailed Cash Flow Chart'!U37),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W37=\"\",0,'Detailed Cash Flow Chart'!W37),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y37=\"\",0,'Detailed Cash Flow Chart'!Y37),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA37=\"\",0,'Detailed Cash Flow Chart'!AA37),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG37=\"\",0,'Detailed Cash Flow Chart'!AG37),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN37=\"\",0,'Detailed Cash Flow Chart'!AN37),0)","v":{"$error":"#N/A"}},null,{"$f":"AC37\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S37=\"\",0,'Detailed Cash Flow Chart'!S37),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U37=\"\",0,'Detailed Cash Flow Chart'!U37),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W37=\"\",0,'Detailed Cash Flow Chart'!W37),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y37=\"\",0,'Detailed Cash Flow Chart'!Y37),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA37=\"\",0,'Detailed Cash Flow Chart'!AA37),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG37=\"\",0,'Detailed Cash Flow Chart'!AG37),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN37=\"\",0,'Detailed Cash Flow Chart'!AN37),0)","v":{"$error":"#N/A"}},null,{"$f":"AE37\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S37=\"\",0,'Detailed Cash Flow Chart'!S37),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U37=\"\",0,'Detailed Cash Flow Chart'!U37),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W37=\"\",0,'Detailed Cash Flow Chart'!W37),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y37=\"\",0,'Detailed Cash Flow Chart'!Y37),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA37=\"\",0,'Detailed Cash Flow Chart'!AA37),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG37=\"\",0,'Detailed Cash Flow Chart'!AG37),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN37=\"\",0,'Detailed Cash Flow Chart'!AN37),0)","v":{"$error":"#N/A"}},null,{"$f":"AG37\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S37=\"\",0,'Detailed Cash Flow Chart'!S37),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U37=\"\",0,'Detailed Cash Flow Chart'!U37),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W37=\"\",0,'Detailed Cash Flow Chart'!W37),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y37=\"\",0,'Detailed Cash Flow Chart'!Y37),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA37=\"\",0,'Detailed Cash Flow Chart'!AA37),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG37=\"\",0,'Detailed Cash Flow Chart'!AG37),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN37=\"\",0,'Detailed Cash Flow Chart'!AN37),0)","v":{"$error":"#N/A"}},null,{"$f":"AI37\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S37=\"\",0,'Detailed Cash Flow Chart'!S37),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U37=\"\",0,'Detailed Cash Flow Chart'!U37),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W37=\"\",0,'Detailed Cash Flow Chart'!W37),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y37=\"\",0,'Detailed Cash Flow Chart'!Y37),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA37=\"\",0,'Detailed Cash Flow Chart'!AA37),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG37=\"\",0,'Detailed Cash Flow Chart'!AG37),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN37=\"\",0,'Detailed Cash Flow Chart'!AN37),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ38","v":2048},{"$f":"'Detailed Cash Flow Chart'!B38","v":74},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D38","v":608673.35536860651},{"$f":"'Detailed Cash Flow Chart'!C38","v":608673.3553686064},0,{"$f":"'Detailed Cash Flow Chart'!AQ38","v":0},1.1641532182693481E-10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E38=0,NA(),M38-'Detailed Cash Flow Chart'!E38)","v":{"$error":"#N/A"}},null,{"$f":"Y38\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S38=\"\",0,'Detailed Cash Flow Chart'!S38),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U38=\"\",0,'Detailed Cash Flow Chart'!U38),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W38=\"\",0,'Detailed Cash Flow Chart'!W38),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y38=\"\",0,'Detailed Cash Flow Chart'!Y38),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA38=\"\",0,'Detailed Cash Flow Chart'!AA38),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG38=\"\",0,'Detailed Cash Flow Chart'!AG38),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN38=\"\",0,'Detailed Cash Flow Chart'!AN38),0)","v":{"$error":"#N/A"}},null,{"$f":"AA38\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S38=\"\",0,'Detailed Cash Flow Chart'!S38),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U38=\"\",0,'Detailed Cash Flow Chart'!U38),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W38=\"\",0,'Detailed Cash Flow Chart'!W38),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y38=\"\",0,'Detailed Cash Flow Chart'!Y38),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA38=\"\",0,'Detailed Cash Flow Chart'!AA38),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG38=\"\",0,'Detailed Cash Flow Chart'!AG38),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN38=\"\",0,'Detailed Cash Flow Chart'!AN38),0)","v":{"$error":"#N/A"}},null,{"$f":"AC38\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S38=\"\",0,'Detailed Cash Flow Chart'!S38),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U38=\"\",0,'Detailed Cash Flow Chart'!U38),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W38=\"\",0,'Detailed Cash Flow Chart'!W38),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y38=\"\",0,'Detailed Cash Flow Chart'!Y38),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA38=\"\",0,'Detailed Cash Flow Chart'!AA38),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG38=\"\",0,'Detailed Cash Flow Chart'!AG38),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN38=\"\",0,'Detailed Cash Flow Chart'!AN38),0)","v":{"$error":"#N/A"}},null,{"$f":"AE38\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S38=\"\",0,'Detailed Cash Flow Chart'!S38),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U38=\"\",0,'Detailed Cash Flow Chart'!U38),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W38=\"\",0,'Detailed Cash Flow Chart'!W38),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y38=\"\",0,'Detailed Cash Flow Chart'!Y38),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA38=\"\",0,'Detailed Cash Flow Chart'!AA38),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG38=\"\",0,'Detailed Cash Flow Chart'!AG38),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN38=\"\",0,'Detailed Cash Flow Chart'!AN38),0)","v":{"$error":"#N/A"}},null,{"$f":"AG38\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S38=\"\",0,'Detailed Cash Flow Chart'!S38),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U38=\"\",0,'Detailed Cash Flow Chart'!U38),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W38=\"\",0,'Detailed Cash Flow Chart'!W38),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y38=\"\",0,'Detailed Cash Flow Chart'!Y38),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA38=\"\",0,'Detailed Cash Flow Chart'!AA38),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG38=\"\",0,'Detailed Cash Flow Chart'!AG38),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN38=\"\",0,'Detailed Cash Flow Chart'!AN38),0)","v":{"$error":"#N/A"}},null,{"$f":"AI38\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S38=\"\",0,'Detailed Cash Flow Chart'!S38),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U38=\"\",0,'Detailed Cash Flow Chart'!U38),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W38=\"\",0,'Detailed Cash Flow Chart'!W38),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y38=\"\",0,'Detailed Cash Flow Chart'!Y38),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA38=\"\",0,'Detailed Cash Flow Chart'!AA38),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG38=\"\",0,'Detailed Cash Flow Chart'!AG38),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN38=\"\",0,'Detailed Cash Flow Chart'!AN38),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ39","v":2049},{"$f":"'Detailed Cash Flow Chart'!B39","v":75},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D39","v":663453.9573517812},{"$f":"'Detailed Cash Flow Chart'!C39","v":663453.95735178108},0,{"$f":"'Detailed Cash Flow Chart'!AQ39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E39=0,NA(),M39-'Detailed Cash Flow Chart'!E39)","v":{"$error":"#N/A"}},null,{"$f":"Y39\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S39=\"\",0,'Detailed Cash Flow Chart'!S39),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U39=\"\",0,'Detailed Cash Flow Chart'!U39),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W39=\"\",0,'Detailed Cash Flow Chart'!W39),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y39=\"\",0,'Detailed Cash Flow Chart'!Y39),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA39=\"\",0,'Detailed Cash Flow Chart'!AA39),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG39=\"\",0,'Detailed Cash Flow Chart'!AG39),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN39=\"\",0,'Detailed Cash Flow Chart'!AN39),0)","v":{"$error":"#N/A"}},null,{"$f":"AA39\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S39=\"\",0,'Detailed Cash Flow Chart'!S39),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U39=\"\",0,'Detailed Cash Flow Chart'!U39),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W39=\"\",0,'Detailed Cash Flow Chart'!W39),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y39=\"\",0,'Detailed Cash Flow Chart'!Y39),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA39=\"\",0,'Detailed Cash Flow Chart'!AA39),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG39=\"\",0,'Detailed Cash Flow Chart'!AG39),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN39=\"\",0,'Detailed Cash Flow Chart'!AN39),0)","v":{"$error":"#N/A"}},null,{"$f":"AC39\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S39=\"\",0,'Detailed Cash Flow Chart'!S39),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U39=\"\",0,'Detailed Cash Flow Chart'!U39),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W39=\"\",0,'Detailed Cash Flow Chart'!W39),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y39=\"\",0,'Detailed Cash Flow Chart'!Y39),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA39=\"\",0,'Detailed Cash Flow Chart'!AA39),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG39=\"\",0,'Detailed Cash Flow Chart'!AG39),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN39=\"\",0,'Detailed Cash Flow Chart'!AN39),0)","v":{"$error":"#N/A"}},null,{"$f":"AE39\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S39=\"\",0,'Detailed Cash Flow Chart'!S39),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U39=\"\",0,'Detailed Cash Flow Chart'!U39),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W39=\"\",0,'Detailed Cash Flow Chart'!W39),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y39=\"\",0,'Detailed Cash Flow Chart'!Y39),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA39=\"\",0,'Detailed Cash Flow Chart'!AA39),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG39=\"\",0,'Detailed Cash Flow Chart'!AG39),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN39=\"\",0,'Detailed Cash Flow Chart'!AN39),0)","v":{"$error":"#N/A"}},null,{"$f":"AG39\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S39=\"\",0,'Detailed Cash Flow Chart'!S39),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U39=\"\",0,'Detailed Cash Flow Chart'!U39),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W39=\"\",0,'Detailed Cash Flow Chart'!W39),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y39=\"\",0,'Detailed Cash Flow Chart'!Y39),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA39=\"\",0,'Detailed Cash Flow Chart'!AA39),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG39=\"\",0,'Detailed Cash Flow Chart'!AG39),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN39=\"\",0,'Detailed Cash Flow Chart'!AN39),0)","v":{"$error":"#N/A"}},null,{"$f":"AI39\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S39=\"\",0,'Detailed Cash Flow Chart'!S39),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U39=\"\",0,'Detailed Cash Flow Chart'!U39),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W39=\"\",0,'Detailed Cash Flow Chart'!W39),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y39=\"\",0,'Detailed Cash Flow Chart'!Y39),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA39=\"\",0,'Detailed Cash Flow Chart'!AA39),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG39=\"\",0,'Detailed Cash Flow Chart'!AG39),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN39=\"\",0,'Detailed Cash Flow Chart'!AN39),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ40","v":2050},{"$f":"'Detailed Cash Flow Chart'!B40","v":76},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D40","v":723164.81351344148},{"$f":"'Detailed Cash Flow Chart'!C40","v":723164.81351344148},0,{"$f":"'Detailed Cash Flow Chart'!AQ40","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E40=0,NA(),M40-'Detailed Cash Flow Chart'!E40)","v":{"$error":"#N/A"}},null,{"$f":"Y40\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S40=\"\",0,'Detailed Cash Flow Chart'!S40),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U40=\"\",0,'Detailed Cash Flow Chart'!U40),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W40=\"\",0,'Detailed Cash Flow Chart'!W40),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y40=\"\",0,'Detailed Cash Flow Chart'!Y40),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA40=\"\",0,'Detailed Cash Flow Chart'!AA40),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG40=\"\",0,'Detailed Cash Flow Chart'!AG40),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN40=\"\",0,'Detailed Cash Flow Chart'!AN40),0)","v":{"$error":"#N/A"}},null,{"$f":"AA40\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S40=\"\",0,'Detailed Cash Flow Chart'!S40),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U40=\"\",0,'Detailed Cash Flow Chart'!U40),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W40=\"\",0,'Detailed Cash Flow Chart'!W40),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y40=\"\",0,'Detailed Cash Flow Chart'!Y40),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA40=\"\",0,'Detailed Cash Flow Chart'!AA40),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG40=\"\",0,'Detailed Cash Flow Chart'!AG40),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN40=\"\",0,'Detailed Cash Flow Chart'!AN40),0)","v":{"$error":"#N/A"}},null,{"$f":"AC40\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S40=\"\",0,'Detailed Cash Flow Chart'!S40),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U40=\"\",0,'Detailed Cash Flow Chart'!U40),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W40=\"\",0,'Detailed Cash Flow Chart'!W40),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y40=\"\",0,'Detailed Cash Flow Chart'!Y40),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA40=\"\",0,'Detailed Cash Flow Chart'!AA40),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG40=\"\",0,'Detailed Cash Flow Chart'!AG40),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN40=\"\",0,'Detailed Cash Flow Chart'!AN40),0)","v":{"$error":"#N/A"}},null,{"$f":"AE40\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S40=\"\",0,'Detailed Cash Flow Chart'!S40),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U40=\"\",0,'Detailed Cash Flow Chart'!U40),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W40=\"\",0,'Detailed Cash Flow Chart'!W40),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y40=\"\",0,'Detailed Cash Flow Chart'!Y40),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA40=\"\",0,'Detailed Cash Flow Chart'!AA40),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG40=\"\",0,'Detailed Cash Flow Chart'!AG40),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN40=\"\",0,'Detailed Cash Flow Chart'!AN40),0)","v":{"$error":"#N/A"}},null,{"$f":"AG40\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S40=\"\",0,'Detailed Cash Flow Chart'!S40),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U40=\"\",0,'Detailed Cash Flow Chart'!U40),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W40=\"\",0,'Detailed Cash Flow Chart'!W40),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y40=\"\",0,'Detailed Cash Flow Chart'!Y40),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA40=\"\",0,'Detailed Cash Flow Chart'!AA40),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG40=\"\",0,'Detailed Cash Flow Chart'!AG40),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN40=\"\",0,'Detailed Cash Flow Chart'!AN40),0)","v":{"$error":"#N/A"}},null,{"$f":"AI40\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S40=\"\",0,'Detailed Cash Flow Chart'!S40),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U40=\"\",0,'Detailed Cash Flow Chart'!U40),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W40=\"\",0,'Detailed Cash Flow Chart'!W40),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y40=\"\",0,'Detailed Cash Flow Chart'!Y40),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA40=\"\",0,'Detailed Cash Flow Chart'!AA40),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG40=\"\",0,'Detailed Cash Flow Chart'!AG40),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN40=\"\",0,'Detailed Cash Flow Chart'!AN40),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ41","v":2051},{"$f":"'Detailed Cash Flow Chart'!B41","v":77},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D41","v":788249.64672965126},{"$f":"'Detailed Cash Flow Chart'!C41","v":788249.64672965126},0,{"$f":"'Detailed Cash Flow Chart'!AQ41","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E41=0,NA(),M41-'Detailed Cash Flow Chart'!E41)","v":{"$error":"#N/A"}},null,{"$f":"Y41\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S41=\"\",0,'Detailed Cash Flow Chart'!S41),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U41=\"\",0,'Detailed Cash Flow Chart'!U41),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W41=\"\",0,'Detailed Cash Flow Chart'!W41),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y41=\"\",0,'Detailed Cash Flow Chart'!Y41),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA41=\"\",0,'Detailed Cash Flow Chart'!AA41),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG41=\"\",0,'Detailed Cash Flow Chart'!AG41),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN41=\"\",0,'Detailed Cash Flow Chart'!AN41),0)","v":{"$error":"#N/A"}},null,{"$f":"AA41\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S41=\"\",0,'Detailed Cash Flow Chart'!S41),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U41=\"\",0,'Detailed Cash Flow Chart'!U41),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W41=\"\",0,'Detailed Cash Flow Chart'!W41),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y41=\"\",0,'Detailed Cash Flow Chart'!Y41),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA41=\"\",0,'Detailed Cash Flow Chart'!AA41),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG41=\"\",0,'Detailed Cash Flow Chart'!AG41),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN41=\"\",0,'Detailed Cash Flow Chart'!AN41),0)","v":{"$error":"#N/A"}},null,{"$f":"AC41\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S41=\"\",0,'Detailed Cash Flow Chart'!S41),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U41=\"\",0,'Detailed Cash Flow Chart'!U41),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W41=\"\",0,'Detailed Cash Flow Chart'!W41),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y41=\"\",0,'Detailed Cash Flow Chart'!Y41),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA41=\"\",0,'Detailed Cash Flow Chart'!AA41),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG41=\"\",0,'Detailed Cash Flow Chart'!AG41),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN41=\"\",0,'Detailed Cash Flow Chart'!AN41),0)","v":{"$error":"#N/A"}},null,{"$f":"AE41\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S41=\"\",0,'Detailed Cash Flow Chart'!S41),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U41=\"\",0,'Detailed Cash Flow Chart'!U41),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W41=\"\",0,'Detailed Cash Flow Chart'!W41),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y41=\"\",0,'Detailed Cash Flow Chart'!Y41),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA41=\"\",0,'Detailed Cash Flow Chart'!AA41),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG41=\"\",0,'Detailed Cash Flow Chart'!AG41),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN41=\"\",0,'Detailed Cash Flow Chart'!AN41),0)","v":{"$error":"#N/A"}},null,{"$f":"AG41\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S41=\"\",0,'Detailed Cash Flow Chart'!S41),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U41=\"\",0,'Detailed Cash Flow Chart'!U41),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W41=\"\",0,'Detailed Cash Flow Chart'!W41),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y41=\"\",0,'Detailed Cash Flow Chart'!Y41),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA41=\"\",0,'Detailed Cash Flow Chart'!AA41),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG41=\"\",0,'Detailed Cash Flow Chart'!AG41),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN41=\"\",0,'Detailed Cash Flow Chart'!AN41),0)","v":{"$error":"#N/A"}},null,{"$f":"AI41\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S41=\"\",0,'Detailed Cash Flow Chart'!S41),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U41=\"\",0,'Detailed Cash Flow Chart'!U41),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W41=\"\",0,'Detailed Cash Flow Chart'!W41),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y41=\"\",0,'Detailed Cash Flow Chart'!Y41),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA41=\"\",0,'Detailed Cash Flow Chart'!AA41),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG41=\"\",0,'Detailed Cash Flow Chart'!AG41),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN41=\"\",0,'Detailed Cash Flow Chart'!AN41),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ42","v":2052},{"$f":"'Detailed Cash Flow Chart'!B42","v":78},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D42","v":859192.11493531999},{"$f":"'Detailed Cash Flow Chart'!C42","v":859192.11493531999},0,{"$f":"'Detailed Cash Flow Chart'!AQ42","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E42=0,NA(),M42-'Detailed Cash Flow Chart'!E42)","v":{"$error":"#N/A"}},null,{"$f":"Y42\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S42=\"\",0,'Detailed Cash Flow Chart'!S42),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U42=\"\",0,'Detailed Cash Flow Chart'!U42),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W42=\"\",0,'Detailed Cash Flow Chart'!W42),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y42=\"\",0,'Detailed Cash Flow Chart'!Y42),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA42=\"\",0,'Detailed Cash Flow Chart'!AA42),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG42=\"\",0,'Detailed Cash Flow Chart'!AG42),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN42=\"\",0,'Detailed Cash Flow Chart'!AN42),0)","v":{"$error":"#N/A"}},null,{"$f":"AA42\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S42=\"\",0,'Detailed Cash Flow Chart'!S42),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U42=\"\",0,'Detailed Cash Flow Chart'!U42),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W42=\"\",0,'Detailed Cash Flow Chart'!W42),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y42=\"\",0,'Detailed Cash Flow Chart'!Y42),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA42=\"\",0,'Detailed Cash Flow Chart'!AA42),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG42=\"\",0,'Detailed Cash Flow Chart'!AG42),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN42=\"\",0,'Detailed Cash Flow Chart'!AN42),0)","v":{"$error":"#N/A"}},null,{"$f":"AC42\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S42=\"\",0,'Detailed Cash Flow Chart'!S42),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U42=\"\",0,'Detailed Cash Flow Chart'!U42),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W42=\"\",0,'Detailed Cash Flow Chart'!W42),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y42=\"\",0,'Detailed Cash Flow Chart'!Y42),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA42=\"\",0,'Detailed Cash Flow Chart'!AA42),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG42=\"\",0,'Detailed Cash Flow Chart'!AG42),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN42=\"\",0,'Detailed Cash Flow Chart'!AN42),0)","v":{"$error":"#N/A"}},null,{"$f":"AE42\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S42=\"\",0,'Detailed Cash Flow Chart'!S42),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U42=\"\",0,'Detailed Cash Flow Chart'!U42),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W42=\"\",0,'Detailed Cash Flow Chart'!W42),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y42=\"\",0,'Detailed Cash Flow Chart'!Y42),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA42=\"\",0,'Detailed Cash Flow Chart'!AA42),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG42=\"\",0,'Detailed Cash Flow Chart'!AG42),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN42=\"\",0,'Detailed Cash Flow Chart'!AN42),0)","v":{"$error":"#N/A"}},null,{"$f":"AG42\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S42=\"\",0,'Detailed Cash Flow Chart'!S42),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U42=\"\",0,'Detailed Cash Flow Chart'!U42),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W42=\"\",0,'Detailed Cash Flow Chart'!W42),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y42=\"\",0,'Detailed Cash Flow Chart'!Y42),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA42=\"\",0,'Detailed Cash Flow Chart'!AA42),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG42=\"\",0,'Detailed Cash Flow Chart'!AG42),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN42=\"\",0,'Detailed Cash Flow Chart'!AN42),0)","v":{"$error":"#N/A"}},null,{"$f":"AI42\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S42=\"\",0,'Detailed Cash Flow Chart'!S42),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U42=\"\",0,'Detailed Cash Flow Chart'!U42),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W42=\"\",0,'Detailed Cash Flow Chart'!W42),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y42=\"\",0,'Detailed Cash Flow Chart'!Y42),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA42=\"\",0,'Detailed Cash Flow Chart'!AA42),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG42=\"\",0,'Detailed Cash Flow Chart'!AG42),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN42=\"\",0,'Detailed Cash Flow Chart'!AN42),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ43","v":2053},{"$f":"'Detailed Cash Flow Chart'!B43","v":79},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D43","v":936519.4052794989},{"$f":"'Detailed Cash Flow Chart'!C43","v":936519.4052794989},0,{"$f":"'Detailed Cash Flow Chart'!AQ43","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E43=0,NA(),M43-'Detailed Cash Flow Chart'!E43)","v":{"$error":"#N/A"}},null,{"$f":"Y43\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S43=\"\",0,'Detailed Cash Flow Chart'!S43),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U43=\"\",0,'Detailed Cash Flow Chart'!U43),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W43=\"\",0,'Detailed Cash Flow Chart'!W43),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y43=\"\",0,'Detailed Cash Flow Chart'!Y43),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA43=\"\",0,'Detailed Cash Flow Chart'!AA43),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG43=\"\",0,'Detailed Cash Flow Chart'!AG43),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN43=\"\",0,'Detailed Cash Flow Chart'!AN43),0)","v":{"$error":"#N/A"}},null,{"$f":"AA43\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S43=\"\",0,'Detailed Cash Flow Chart'!S43),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U43=\"\",0,'Detailed Cash Flow Chart'!U43),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W43=\"\",0,'Detailed Cash Flow Chart'!W43),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y43=\"\",0,'Detailed Cash Flow Chart'!Y43),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA43=\"\",0,'Detailed Cash Flow Chart'!AA43),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG43=\"\",0,'Detailed Cash Flow Chart'!AG43),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN43=\"\",0,'Detailed Cash Flow Chart'!AN43),0)","v":{"$error":"#N/A"}},null,{"$f":"AC43\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S43=\"\",0,'Detailed Cash Flow Chart'!S43),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U43=\"\",0,'Detailed Cash Flow Chart'!U43),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W43=\"\",0,'Detailed Cash Flow Chart'!W43),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y43=\"\",0,'Detailed Cash Flow Chart'!Y43),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA43=\"\",0,'Detailed Cash Flow Chart'!AA43),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG43=\"\",0,'Detailed Cash Flow Chart'!AG43),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN43=\"\",0,'Detailed Cash Flow Chart'!AN43),0)","v":{"$error":"#N/A"}},null,{"$f":"AE43\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S43=\"\",0,'Detailed Cash Flow Chart'!S43),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U43=\"\",0,'Detailed Cash Flow Chart'!U43),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W43=\"\",0,'Detailed Cash Flow Chart'!W43),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y43=\"\",0,'Detailed Cash Flow Chart'!Y43),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA43=\"\",0,'Detailed Cash Flow Chart'!AA43),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG43=\"\",0,'Detailed Cash Flow Chart'!AG43),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN43=\"\",0,'Detailed Cash Flow Chart'!AN43),0)","v":{"$error":"#N/A"}},null,{"$f":"AG43\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S43=\"\",0,'Detailed Cash Flow Chart'!S43),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U43=\"\",0,'Detailed Cash Flow Chart'!U43),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W43=\"\",0,'Detailed Cash Flow Chart'!W43),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y43=\"\",0,'Detailed Cash Flow Chart'!Y43),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA43=\"\",0,'Detailed Cash Flow Chart'!AA43),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG43=\"\",0,'Detailed Cash Flow Chart'!AG43),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN43=\"\",0,'Detailed Cash Flow Chart'!AN43),0)","v":{"$error":"#N/A"}},null,{"$f":"AI43\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S43=\"\",0,'Detailed Cash Flow Chart'!S43),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U43=\"\",0,'Detailed Cash Flow Chart'!U43),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W43=\"\",0,'Detailed Cash Flow Chart'!W43),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y43=\"\",0,'Detailed Cash Flow Chart'!Y43),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA43=\"\",0,'Detailed Cash Flow Chart'!AA43),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG43=\"\",0,'Detailed Cash Flow Chart'!AG43),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN43=\"\",0,'Detailed Cash Flow Chart'!AN43),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ44","v":2054},{"$f":"'Detailed Cash Flow Chart'!B44","v":80},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D44","v":1020806.1517546537},{"$f":"'Detailed Cash Flow Chart'!C44","v":1020806.1517546539},0,{"$f":"'Detailed Cash Flow Chart'!AQ44","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E44=0,NA(),M44-'Detailed Cash Flow Chart'!E44)","v":{"$error":"#N/A"}},null,{"$f":"Y44\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S44=\"\",0,'Detailed Cash Flow Chart'!S44),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U44=\"\",0,'Detailed Cash Flow Chart'!U44),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W44=\"\",0,'Detailed Cash Flow Chart'!W44),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y44=\"\",0,'Detailed Cash Flow Chart'!Y44),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA44=\"\",0,'Detailed Cash Flow Chart'!AA44),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG44=\"\",0,'Detailed Cash Flow Chart'!AG44),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN44=\"\",0,'Detailed Cash Flow Chart'!AN44),0)","v":{"$error":"#N/A"}},null,{"$f":"AA44\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S44=\"\",0,'Detailed Cash Flow Chart'!S44),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U44=\"\",0,'Detailed Cash Flow Chart'!U44),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W44=\"\",0,'Detailed Cash Flow Chart'!W44),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y44=\"\",0,'Detailed Cash Flow Chart'!Y44),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA44=\"\",0,'Detailed Cash Flow Chart'!AA44),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG44=\"\",0,'Detailed Cash Flow Chart'!AG44),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN44=\"\",0,'Detailed Cash Flow Chart'!AN44),0)","v":{"$error":"#N/A"}},null,{"$f":"AC44\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S44=\"\",0,'Detailed Cash Flow Chart'!S44),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U44=\"\",0,'Detailed Cash Flow Chart'!U44),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W44=\"\",0,'Detailed Cash Flow Chart'!W44),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y44=\"\",0,'Detailed Cash Flow Chart'!Y44),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA44=\"\",0,'Detailed Cash Flow Chart'!AA44),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG44=\"\",0,'Detailed Cash Flow Chart'!AG44),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN44=\"\",0,'Detailed Cash Flow Chart'!AN44),0)","v":{"$error":"#N/A"}},null,{"$f":"AE44\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S44=\"\",0,'Detailed Cash Flow Chart'!S44),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U44=\"\",0,'Detailed Cash Flow Chart'!U44),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W44=\"\",0,'Detailed Cash Flow Chart'!W44),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y44=\"\",0,'Detailed Cash Flow Chart'!Y44),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA44=\"\",0,'Detailed Cash Flow Chart'!AA44),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG44=\"\",0,'Detailed Cash Flow Chart'!AG44),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN44=\"\",0,'Detailed Cash Flow Chart'!AN44),0)","v":{"$error":"#N/A"}},null,{"$f":"AG44\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S44=\"\",0,'Detailed Cash Flow Chart'!S44),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U44=\"\",0,'Detailed Cash Flow Chart'!U44),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W44=\"\",0,'Detailed Cash Flow Chart'!W44),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y44=\"\",0,'Detailed Cash Flow Chart'!Y44),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA44=\"\",0,'Detailed Cash Flow Chart'!AA44),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG44=\"\",0,'Detailed Cash Flow Chart'!AG44),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN44=\"\",0,'Detailed Cash Flow Chart'!AN44),0)","v":{"$error":"#N/A"}},null,{"$f":"AI44\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S44=\"\",0,'Detailed Cash Flow Chart'!S44),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U44=\"\",0,'Detailed Cash Flow Chart'!U44),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W44=\"\",0,'Detailed Cash Flow Chart'!W44),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y44=\"\",0,'Detailed Cash Flow Chart'!Y44),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA44=\"\",0,'Detailed Cash Flow Chart'!AA44),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG44=\"\",0,'Detailed Cash Flow Chart'!AG44),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN44=\"\",0,'Detailed Cash Flow Chart'!AN44),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ45","v":2055},{"$f":"'Detailed Cash Flow Chart'!B45","v":81},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D45","v":1112678.7054125725},{"$f":"'Detailed Cash Flow Chart'!C45","v":1112678.7054125727},0,{"$f":"'Detailed Cash Flow Chart'!AQ45","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E45=0,NA(),M45-'Detailed Cash Flow Chart'!E45)","v":{"$error":"#N/A"}},null,{"$f":"Y45\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S45=\"\",0,'Detailed Cash Flow Chart'!S45),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U45=\"\",0,'Detailed Cash Flow Chart'!U45),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W45=\"\",0,'Detailed Cash Flow Chart'!W45),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y45=\"\",0,'Detailed Cash Flow Chart'!Y45),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA45=\"\",0,'Detailed Cash Flow Chart'!AA45),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG45=\"\",0,'Detailed Cash Flow Chart'!AG45),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN45=\"\",0,'Detailed Cash Flow Chart'!AN45),0)","v":{"$error":"#N/A"}},null,{"$f":"AA45\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S45=\"\",0,'Detailed Cash Flow Chart'!S45),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U45=\"\",0,'Detailed Cash Flow Chart'!U45),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W45=\"\",0,'Detailed Cash Flow Chart'!W45),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y45=\"\",0,'Detailed Cash Flow Chart'!Y45),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA45=\"\",0,'Detailed Cash Flow Chart'!AA45),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG45=\"\",0,'Detailed Cash Flow Chart'!AG45),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN45=\"\",0,'Detailed Cash Flow Chart'!AN45),0)","v":{"$error":"#N/A"}},null,{"$f":"AC45\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S45=\"\",0,'Detailed Cash Flow Chart'!S45),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U45=\"\",0,'Detailed Cash Flow Chart'!U45),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W45=\"\",0,'Detailed Cash Flow Chart'!W45),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y45=\"\",0,'Detailed Cash Flow Chart'!Y45),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA45=\"\",0,'Detailed Cash Flow Chart'!AA45),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG45=\"\",0,'Detailed Cash Flow Chart'!AG45),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN45=\"\",0,'Detailed Cash Flow Chart'!AN45),0)","v":{"$error":"#N/A"}},null,{"$f":"AE45\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S45=\"\",0,'Detailed Cash Flow Chart'!S45),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U45=\"\",0,'Detailed Cash Flow Chart'!U45),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W45=\"\",0,'Detailed Cash Flow Chart'!W45),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y45=\"\",0,'Detailed Cash Flow Chart'!Y45),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA45=\"\",0,'Detailed Cash Flow Chart'!AA45),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG45=\"\",0,'Detailed Cash Flow Chart'!AG45),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN45=\"\",0,'Detailed Cash Flow Chart'!AN45),0)","v":{"$error":"#N/A"}},null,{"$f":"AG45\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S45=\"\",0,'Detailed Cash Flow Chart'!S45),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U45=\"\",0,'Detailed Cash Flow Chart'!U45),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W45=\"\",0,'Detailed Cash Flow Chart'!W45),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y45=\"\",0,'Detailed Cash Flow Chart'!Y45),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA45=\"\",0,'Detailed Cash Flow Chart'!AA45),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG45=\"\",0,'Detailed Cash Flow Chart'!AG45),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN45=\"\",0,'Detailed Cash Flow Chart'!AN45),0)","v":{"$error":"#N/A"}},null,{"$f":"AI45\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S45=\"\",0,'Detailed Cash Flow Chart'!S45),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U45=\"\",0,'Detailed Cash Flow Chart'!U45),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W45=\"\",0,'Detailed Cash Flow Chart'!W45),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y45=\"\",0,'Detailed Cash Flow Chart'!Y45),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA45=\"\",0,'Detailed Cash Flow Chart'!AA45),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG45=\"\",0,'Detailed Cash Flow Chart'!AG45),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN45=\"\",0,'Detailed Cash Flow Chart'!AN45),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ46","v":2056},{"$f":"'Detailed Cash Flow Chart'!B46","v":82},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D46","v":1212819.7888997041},{"$f":"'Detailed Cash Flow Chart'!C46","v":1212819.7888997043},0,{"$f":"'Detailed Cash Flow Chart'!AQ46","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E46=0,NA(),M46-'Detailed Cash Flow Chart'!E46)","v":{"$error":"#N/A"}},null,{"$f":"Y46\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S46=\"\",0,'Detailed Cash Flow Chart'!S46),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U46=\"\",0,'Detailed Cash Flow Chart'!U46),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W46=\"\",0,'Detailed Cash Flow Chart'!W46),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y46=\"\",0,'Detailed Cash Flow Chart'!Y46),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA46=\"\",0,'Detailed Cash Flow Chart'!AA46),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG46=\"\",0,'Detailed Cash Flow Chart'!AG46),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN46=\"\",0,'Detailed Cash Flow Chart'!AN46),0)","v":{"$error":"#N/A"}},null,{"$f":"AA46\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S46=\"\",0,'Detailed Cash Flow Chart'!S46),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U46=\"\",0,'Detailed Cash Flow Chart'!U46),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W46=\"\",0,'Detailed Cash Flow Chart'!W46),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y46=\"\",0,'Detailed Cash Flow Chart'!Y46),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA46=\"\",0,'Detailed Cash Flow Chart'!AA46),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG46=\"\",0,'Detailed Cash Flow Chart'!AG46),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN46=\"\",0,'Detailed Cash Flow Chart'!AN46),0)","v":{"$error":"#N/A"}},null,{"$f":"AC46\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S46=\"\",0,'Detailed Cash Flow Chart'!S46),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U46=\"\",0,'Detailed Cash Flow Chart'!U46),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W46=\"\",0,'Detailed Cash Flow Chart'!W46),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y46=\"\",0,'Detailed Cash Flow Chart'!Y46),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA46=\"\",0,'Detailed Cash Flow Chart'!AA46),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG46=\"\",0,'Detailed Cash Flow Chart'!AG46),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN46=\"\",0,'Detailed Cash Flow Chart'!AN46),0)","v":{"$error":"#N/A"}},null,{"$f":"AE46\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S46=\"\",0,'Detailed Cash Flow Chart'!S46),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U46=\"\",0,'Detailed Cash Flow Chart'!U46),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W46=\"\",0,'Detailed Cash Flow Chart'!W46),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y46=\"\",0,'Detailed Cash Flow Chart'!Y46),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA46=\"\",0,'Detailed Cash Flow Chart'!AA46),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG46=\"\",0,'Detailed Cash Flow Chart'!AG46),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN46=\"\",0,'Detailed Cash Flow Chart'!AN46),0)","v":{"$error":"#N/A"}},null,{"$f":"AG46\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S46=\"\",0,'Detailed Cash Flow Chart'!S46),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U46=\"\",0,'Detailed Cash Flow Chart'!U46),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W46=\"\",0,'Detailed Cash Flow Chart'!W46),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y46=\"\",0,'Detailed Cash Flow Chart'!Y46),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA46=\"\",0,'Detailed Cash Flow Chart'!AA46),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG46=\"\",0,'Detailed Cash Flow Chart'!AG46),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN46=\"\",0,'Detailed Cash Flow Chart'!AN46),0)","v":{"$error":"#N/A"}},null,{"$f":"AI46\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S46=\"\",0,'Detailed Cash Flow Chart'!S46),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U46=\"\",0,'Detailed Cash Flow Chart'!U46),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W46=\"\",0,'Detailed Cash Flow Chart'!W46),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y46=\"\",0,'Detailed Cash Flow Chart'!Y46),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA46=\"\",0,'Detailed Cash Flow Chart'!AA46),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG46=\"\",0,'Detailed Cash Flow Chart'!AG46),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN46=\"\",0,'Detailed Cash Flow Chart'!AN46),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ47","v":2057},{"$f":"'Detailed Cash Flow Chart'!B47","v":83},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D47","v":1321973.5699006778},{"$f":"'Detailed Cash Flow Chart'!C47","v":1321973.5699006778},0,{"$f":"'Detailed Cash Flow Chart'!AQ47","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E47=0,NA(),M47-'Detailed Cash Flow Chart'!E47)","v":{"$error":"#N/A"}},null,{"$f":"Y47\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S47=\"\",0,'Detailed Cash Flow Chart'!S47),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U47=\"\",0,'Detailed Cash Flow Chart'!U47),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W47=\"\",0,'Detailed Cash Flow Chart'!W47),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y47=\"\",0,'Detailed Cash Flow Chart'!Y47),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA47=\"\",0,'Detailed Cash Flow Chart'!AA47),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG47=\"\",0,'Detailed Cash Flow Chart'!AG47),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN47=\"\",0,'Detailed Cash Flow Chart'!AN47),0)","v":{"$error":"#N/A"}},null,{"$f":"AA47\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S47=\"\",0,'Detailed Cash Flow Chart'!S47),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U47=\"\",0,'Detailed Cash Flow Chart'!U47),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W47=\"\",0,'Detailed Cash Flow Chart'!W47),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y47=\"\",0,'Detailed Cash Flow Chart'!Y47),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA47=\"\",0,'Detailed Cash Flow Chart'!AA47),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG47=\"\",0,'Detailed Cash Flow Chart'!AG47),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN47=\"\",0,'Detailed Cash Flow Chart'!AN47),0)","v":{"$error":"#N/A"}},null,{"$f":"AC47\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S47=\"\",0,'Detailed Cash Flow Chart'!S47),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U47=\"\",0,'Detailed Cash Flow Chart'!U47),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W47=\"\",0,'Detailed Cash Flow Chart'!W47),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y47=\"\",0,'Detailed Cash Flow Chart'!Y47),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA47=\"\",0,'Detailed Cash Flow Chart'!AA47),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG47=\"\",0,'Detailed Cash Flow Chart'!AG47),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN47=\"\",0,'Detailed Cash Flow Chart'!AN47),0)","v":{"$error":"#N/A"}},null,{"$f":"AE47\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S47=\"\",0,'Detailed Cash Flow Chart'!S47),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U47=\"\",0,'Detailed Cash Flow Chart'!U47),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W47=\"\",0,'Detailed Cash Flow Chart'!W47),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y47=\"\",0,'Detailed Cash Flow Chart'!Y47),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA47=\"\",0,'Detailed Cash Flow Chart'!AA47),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG47=\"\",0,'Detailed Cash Flow Chart'!AG47),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN47=\"\",0,'Detailed Cash Flow Chart'!AN47),0)","v":{"$error":"#N/A"}},null,{"$f":"AG47\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S47=\"\",0,'Detailed Cash Flow Chart'!S47),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U47=\"\",0,'Detailed Cash Flow Chart'!U47),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W47=\"\",0,'Detailed Cash Flow Chart'!W47),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y47=\"\",0,'Detailed Cash Flow Chart'!Y47),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA47=\"\",0,'Detailed Cash Flow Chart'!AA47),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG47=\"\",0,'Detailed Cash Flow Chart'!AG47),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN47=\"\",0,'Detailed Cash Flow Chart'!AN47),0)","v":{"$error":"#N/A"}},null,{"$f":"AI47\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S47=\"\",0,'Detailed Cash Flow Chart'!S47),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U47=\"\",0,'Detailed Cash Flow Chart'!U47),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W47=\"\",0,'Detailed Cash Flow Chart'!W47),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y47=\"\",0,'Detailed Cash Flow Chart'!Y47),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA47=\"\",0,'Detailed Cash Flow Chart'!AA47),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG47=\"\",0,'Detailed Cash Flow Chart'!AG47),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN47=\"\",0,'Detailed Cash Flow Chart'!AN47),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ48","v":2058},{"$f":"'Detailed Cash Flow Chart'!B48","v":84},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D48","v":1440951.1911917387},{"$f":"'Detailed Cash Flow Chart'!C48","v":1440951.1911917389},0,{"$f":"'Detailed Cash Flow Chart'!AQ48","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E48=0,NA(),M48-'Detailed Cash Flow Chart'!E48)","v":{"$error":"#N/A"}},null,{"$f":"Y48\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S48=\"\",0,'Detailed Cash Flow Chart'!S48),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U48=\"\",0,'Detailed Cash Flow Chart'!U48),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W48=\"\",0,'Detailed Cash Flow Chart'!W48),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y48=\"\",0,'Detailed Cash Flow Chart'!Y48),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA48=\"\",0,'Detailed Cash Flow Chart'!AA48),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG48=\"\",0,'Detailed Cash Flow Chart'!AG48),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN48=\"\",0,'Detailed Cash Flow Chart'!AN48),0)","v":{"$error":"#N/A"}},null,{"$f":"AA48\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S48=\"\",0,'Detailed Cash Flow Chart'!S48),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U48=\"\",0,'Detailed Cash Flow Chart'!U48),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W48=\"\",0,'Detailed Cash Flow Chart'!W48),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y48=\"\",0,'Detailed Cash Flow Chart'!Y48),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA48=\"\",0,'Detailed Cash Flow Chart'!AA48),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG48=\"\",0,'Detailed Cash Flow Chart'!AG48),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN48=\"\",0,'Detailed Cash Flow Chart'!AN48),0)","v":{"$error":"#N/A"}},null,{"$f":"AC48\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S48=\"\",0,'Detailed Cash Flow Chart'!S48),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U48=\"\",0,'Detailed Cash Flow Chart'!U48),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W48=\"\",0,'Detailed Cash Flow Chart'!W48),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y48=\"\",0,'Detailed Cash Flow Chart'!Y48),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA48=\"\",0,'Detailed Cash Flow Chart'!AA48),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG48=\"\",0,'Detailed Cash Flow Chart'!AG48),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN48=\"\",0,'Detailed Cash Flow Chart'!AN48),0)","v":{"$error":"#N/A"}},null,{"$f":"AE48\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S48=\"\",0,'Detailed Cash Flow Chart'!S48),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U48=\"\",0,'Detailed Cash Flow Chart'!U48),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W48=\"\",0,'Detailed Cash Flow Chart'!W48),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y48=\"\",0,'Detailed Cash Flow Chart'!Y48),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA48=\"\",0,'Detailed Cash Flow Chart'!AA48),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG48=\"\",0,'Detailed Cash Flow Chart'!AG48),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN48=\"\",0,'Detailed Cash Flow Chart'!AN48),0)","v":{"$error":"#N/A"}},null,{"$f":"AG48\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S48=\"\",0,'Detailed Cash Flow Chart'!S48),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U48=\"\",0,'Detailed Cash Flow Chart'!U48),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W48=\"\",0,'Detailed Cash Flow Chart'!W48),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y48=\"\",0,'Detailed Cash Flow Chart'!Y48),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA48=\"\",0,'Detailed Cash Flow Chart'!AA48),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG48=\"\",0,'Detailed Cash Flow Chart'!AG48),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN48=\"\",0,'Detailed Cash Flow Chart'!AN48),0)","v":{"$error":"#N/A"}},null,{"$f":"AI48\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S48=\"\",0,'Detailed Cash Flow Chart'!S48),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U48=\"\",0,'Detailed Cash Flow Chart'!U48),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W48=\"\",0,'Detailed Cash Flow Chart'!W48),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y48=\"\",0,'Detailed Cash Flow Chart'!Y48),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA48=\"\",0,'Detailed Cash Flow Chart'!AA48),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG48=\"\",0,'Detailed Cash Flow Chart'!AG48),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN48=\"\",0,'Detailed Cash Flow Chart'!AN48),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ49","v":2059},{"$f":"'Detailed Cash Flow Chart'!B49","v":85},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D49","v":1570636.7983989951},{"$f":"'Detailed Cash Flow Chart'!C49","v":1570636.7983989955},0,{"$f":"'Detailed Cash Flow Chart'!AQ49","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E49=0,NA(),M49-'Detailed Cash Flow Chart'!E49)","v":{"$error":"#N/A"}},null,{"$f":"Y49\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S49=\"\",0,'Detailed Cash Flow Chart'!S49),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U49=\"\",0,'Detailed Cash Flow Chart'!U49),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W49=\"\",0,'Detailed Cash Flow Chart'!W49),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y49=\"\",0,'Detailed Cash Flow Chart'!Y49),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA49=\"\",0,'Detailed Cash Flow Chart'!AA49),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG49=\"\",0,'Detailed Cash Flow Chart'!AG49),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN49=\"\",0,'Detailed Cash Flow Chart'!AN49),0)","v":{"$error":"#N/A"}},null,{"$f":"AA49\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S49=\"\",0,'Detailed Cash Flow Chart'!S49),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U49=\"\",0,'Detailed Cash Flow Chart'!U49),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W49=\"\",0,'Detailed Cash Flow Chart'!W49),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y49=\"\",0,'Detailed Cash Flow Chart'!Y49),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA49=\"\",0,'Detailed Cash Flow Chart'!AA49),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG49=\"\",0,'Detailed Cash Flow Chart'!AG49),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN49=\"\",0,'Detailed Cash Flow Chart'!AN49),0)","v":{"$error":"#N/A"}},null,{"$f":"AC49\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S49=\"\",0,'Detailed Cash Flow Chart'!S49),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U49=\"\",0,'Detailed Cash Flow Chart'!U49),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W49=\"\",0,'Detailed Cash Flow Chart'!W49),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y49=\"\",0,'Detailed Cash Flow Chart'!Y49),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA49=\"\",0,'Detailed Cash Flow Chart'!AA49),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG49=\"\",0,'Detailed Cash Flow Chart'!AG49),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN49=\"\",0,'Detailed Cash Flow Chart'!AN49),0)","v":{"$error":"#N/A"}},null,{"$f":"AE49\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S49=\"\",0,'Detailed Cash Flow Chart'!S49),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U49=\"\",0,'Detailed Cash Flow Chart'!U49),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W49=\"\",0,'Detailed Cash Flow Chart'!W49),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y49=\"\",0,'Detailed Cash Flow Chart'!Y49),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA49=\"\",0,'Detailed Cash Flow Chart'!AA49),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG49=\"\",0,'Detailed Cash Flow Chart'!AG49),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN49=\"\",0,'Detailed Cash Flow Chart'!AN49),0)","v":{"$error":"#N/A"}},null,{"$f":"AG49\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S49=\"\",0,'Detailed Cash Flow Chart'!S49),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U49=\"\",0,'Detailed Cash Flow Chart'!U49),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W49=\"\",0,'Detailed Cash Flow Chart'!W49),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y49=\"\",0,'Detailed Cash Flow Chart'!Y49),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA49=\"\",0,'Detailed Cash Flow Chart'!AA49),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG49=\"\",0,'Detailed Cash Flow Chart'!AG49),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN49=\"\",0,'Detailed Cash Flow Chart'!AN49),0)","v":{"$error":"#N/A"}},null,{"$f":"AI49\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S49=\"\",0,'Detailed Cash Flow Chart'!S49),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U49=\"\",0,'Detailed Cash Flow Chart'!U49),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W49=\"\",0,'Detailed Cash Flow Chart'!W49),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y49=\"\",0,'Detailed Cash Flow Chart'!Y49),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA49=\"\",0,'Detailed Cash Flow Chart'!AA49),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG49=\"\",0,'Detailed Cash Flow Chart'!AG49),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN49=\"\",0,'Detailed Cash Flow Chart'!AN49),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ50","v":2060},{"$f":"'Detailed Cash Flow Chart'!B50","v":86},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D50","v":1711994.1102549052},{"$f":"'Detailed Cash Flow Chart'!C50","v":1711994.1102549052},0,{"$f":"'Detailed Cash Flow Chart'!AQ50","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E50=0,NA(),M50-'Detailed Cash Flow Chart'!E50)","v":{"$error":"#N/A"}},null,{"$f":"Y50\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S50=\"\",0,'Detailed Cash Flow Chart'!S50),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U50=\"\",0,'Detailed Cash Flow Chart'!U50),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W50=\"\",0,'Detailed Cash Flow Chart'!W50),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y50=\"\",0,'Detailed Cash Flow Chart'!Y50),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA50=\"\",0,'Detailed Cash Flow Chart'!AA50),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG50=\"\",0,'Detailed Cash Flow Chart'!AG50),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN50=\"\",0,'Detailed Cash Flow Chart'!AN50),0)","v":{"$error":"#N/A"}},null,{"$f":"AA50\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S50=\"\",0,'Detailed Cash Flow Chart'!S50),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U50=\"\",0,'Detailed Cash Flow Chart'!U50),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W50=\"\",0,'Detailed Cash Flow Chart'!W50),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y50=\"\",0,'Detailed Cash Flow Chart'!Y50),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA50=\"\",0,'Detailed Cash Flow Chart'!AA50),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG50=\"\",0,'Detailed Cash Flow Chart'!AG50),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN50=\"\",0,'Detailed Cash Flow Chart'!AN50),0)","v":{"$error":"#N/A"}},null,{"$f":"AC50\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S50=\"\",0,'Detailed Cash Flow Chart'!S50),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U50=\"\",0,'Detailed Cash Flow Chart'!U50),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W50=\"\",0,'Detailed Cash Flow Chart'!W50),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y50=\"\",0,'Detailed Cash Flow Chart'!Y50),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA50=\"\",0,'Detailed Cash Flow Chart'!AA50),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG50=\"\",0,'Detailed Cash Flow Chart'!AG50),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN50=\"\",0,'Detailed Cash Flow Chart'!AN50),0)","v":{"$error":"#N/A"}},null,{"$f":"AE50\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S50=\"\",0,'Detailed Cash Flow Chart'!S50),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U50=\"\",0,'Detailed Cash Flow Chart'!U50),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W50=\"\",0,'Detailed Cash Flow Chart'!W50),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y50=\"\",0,'Detailed Cash Flow Chart'!Y50),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA50=\"\",0,'Detailed Cash Flow Chart'!AA50),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG50=\"\",0,'Detailed Cash Flow Chart'!AG50),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN50=\"\",0,'Detailed Cash Flow Chart'!AN50),0)","v":{"$error":"#N/A"}},null,{"$f":"AG50\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S50=\"\",0,'Detailed Cash Flow Chart'!S50),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U50=\"\",0,'Detailed Cash Flow Chart'!U50),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W50=\"\",0,'Detailed Cash Flow Chart'!W50),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y50=\"\",0,'Detailed Cash Flow Chart'!Y50),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA50=\"\",0,'Detailed Cash Flow Chart'!AA50),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG50=\"\",0,'Detailed Cash Flow Chart'!AG50),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN50=\"\",0,'Detailed Cash Flow Chart'!AN50),0)","v":{"$error":"#N/A"}},null,{"$f":"AI50\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S50=\"\",0,'Detailed Cash Flow Chart'!S50),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U50=\"\",0,'Detailed Cash Flow Chart'!U50),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W50=\"\",0,'Detailed Cash Flow Chart'!W50),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y50=\"\",0,'Detailed Cash Flow Chart'!Y50),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA50=\"\",0,'Detailed Cash Flow Chart'!AA50),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG50=\"\",0,'Detailed Cash Flow Chart'!AG50),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN50=\"\",0,'Detailed Cash Flow Chart'!AN50),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ51","v":2061},{"$f":"'Detailed Cash Flow Chart'!B51","v":87},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D51","v":1866073.5801778466},{"$f":"'Detailed Cash Flow Chart'!C51","v":1866073.5801778468},0,{"$f":"'Detailed Cash Flow Chart'!AQ51","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E51=0,NA(),M51-'Detailed Cash Flow Chart'!E51)","v":{"$error":"#N/A"}},null,{"$f":"Y51\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S51=\"\",0,'Detailed Cash Flow Chart'!S51),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U51=\"\",0,'Detailed Cash Flow Chart'!U51),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W51=\"\",0,'Detailed Cash Flow Chart'!W51),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y51=\"\",0,'Detailed Cash Flow Chart'!Y51),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA51=\"\",0,'Detailed Cash Flow Chart'!AA51),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG51=\"\",0,'Detailed Cash Flow Chart'!AG51),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN51=\"\",0,'Detailed Cash Flow Chart'!AN51),0)","v":{"$error":"#N/A"}},null,{"$f":"AA51\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S51=\"\",0,'Detailed Cash Flow Chart'!S51),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U51=\"\",0,'Detailed Cash Flow Chart'!U51),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W51=\"\",0,'Detailed Cash Flow Chart'!W51),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y51=\"\",0,'Detailed Cash Flow Chart'!Y51),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA51=\"\",0,'Detailed Cash Flow Chart'!AA51),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG51=\"\",0,'Detailed Cash Flow Chart'!AG51),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN51=\"\",0,'Detailed Cash Flow Chart'!AN51),0)","v":{"$error":"#N/A"}},null,{"$f":"AC51\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S51=\"\",0,'Detailed Cash Flow Chart'!S51),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U51=\"\",0,'Detailed Cash Flow Chart'!U51),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W51=\"\",0,'Detailed Cash Flow Chart'!W51),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y51=\"\",0,'Detailed Cash Flow Chart'!Y51),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA51=\"\",0,'Detailed Cash Flow Chart'!AA51),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG51=\"\",0,'Detailed Cash Flow Chart'!AG51),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN51=\"\",0,'Detailed Cash Flow Chart'!AN51),0)","v":{"$error":"#N/A"}},null,{"$f":"AE51\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S51=\"\",0,'Detailed Cash Flow Chart'!S51),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U51=\"\",0,'Detailed Cash Flow Chart'!U51),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W51=\"\",0,'Detailed Cash Flow Chart'!W51),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y51=\"\",0,'Detailed Cash Flow Chart'!Y51),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA51=\"\",0,'Detailed Cash Flow Chart'!AA51),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG51=\"\",0,'Detailed Cash Flow Chart'!AG51),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN51=\"\",0,'Detailed Cash Flow Chart'!AN51),0)","v":{"$error":"#N/A"}},null,{"$f":"AG51\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S51=\"\",0,'Detailed Cash Flow Chart'!S51),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U51=\"\",0,'Detailed Cash Flow Chart'!U51),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W51=\"\",0,'Detailed Cash Flow Chart'!W51),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y51=\"\",0,'Detailed Cash Flow Chart'!Y51),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA51=\"\",0,'Detailed Cash Flow Chart'!AA51),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG51=\"\",0,'Detailed Cash Flow Chart'!AG51),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN51=\"\",0,'Detailed Cash Flow Chart'!AN51),0)","v":{"$error":"#N/A"}},null,{"$f":"AI51\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S51=\"\",0,'Detailed Cash Flow Chart'!S51),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U51=\"\",0,'Detailed Cash Flow Chart'!U51),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W51=\"\",0,'Detailed Cash Flow Chart'!W51),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y51=\"\",0,'Detailed Cash Flow Chart'!Y51),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA51=\"\",0,'Detailed Cash Flow Chart'!AA51),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG51=\"\",0,'Detailed Cash Flow Chart'!AG51),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN51=\"\",0,'Detailed Cash Flow Chart'!AN51),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ52","v":2062},{"$f":"'Detailed Cash Flow Chart'!B52","v":88},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D52","v":2034020.2023938529},{"$f":"'Detailed Cash Flow Chart'!C52","v":2034020.2023938531},0,{"$f":"'Detailed Cash Flow Chart'!AQ52","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E52=0,NA(),M52-'Detailed Cash Flow Chart'!E52)","v":{"$error":"#N/A"}},null,{"$f":"Y52\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S52=\"\",0,'Detailed Cash Flow Chart'!S52),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U52=\"\",0,'Detailed Cash Flow Chart'!U52),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W52=\"\",0,'Detailed Cash Flow Chart'!W52),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y52=\"\",0,'Detailed Cash Flow Chart'!Y52),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA52=\"\",0,'Detailed Cash Flow Chart'!AA52),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG52=\"\",0,'Detailed Cash Flow Chart'!AG52),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN52=\"\",0,'Detailed Cash Flow Chart'!AN52),0)","v":{"$error":"#N/A"}},null,{"$f":"AA52\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S52=\"\",0,'Detailed Cash Flow Chart'!S52),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U52=\"\",0,'Detailed Cash Flow Chart'!U52),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W52=\"\",0,'Detailed Cash Flow Chart'!W52),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y52=\"\",0,'Detailed Cash Flow Chart'!Y52),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA52=\"\",0,'Detailed Cash Flow Chart'!AA52),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG52=\"\",0,'Detailed Cash Flow Chart'!AG52),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN52=\"\",0,'Detailed Cash Flow Chart'!AN52),0)","v":{"$error":"#N/A"}},null,{"$f":"AC52\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S52=\"\",0,'Detailed Cash Flow Chart'!S52),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U52=\"\",0,'Detailed Cash Flow Chart'!U52),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W52=\"\",0,'Detailed Cash Flow Chart'!W52),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y52=\"\",0,'Detailed Cash Flow Chart'!Y52),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA52=\"\",0,'Detailed Cash Flow Chart'!AA52),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG52=\"\",0,'Detailed Cash Flow Chart'!AG52),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN52=\"\",0,'Detailed Cash Flow Chart'!AN52),0)","v":{"$error":"#N/A"}},null,{"$f":"AE52\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S52=\"\",0,'Detailed Cash Flow Chart'!S52),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U52=\"\",0,'Detailed Cash Flow Chart'!U52),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W52=\"\",0,'Detailed Cash Flow Chart'!W52),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y52=\"\",0,'Detailed Cash Flow Chart'!Y52),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA52=\"\",0,'Detailed Cash Flow Chart'!AA52),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG52=\"\",0,'Detailed Cash Flow Chart'!AG52),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN52=\"\",0,'Detailed Cash Flow Chart'!AN52),0)","v":{"$error":"#N/A"}},null,{"$f":"AG52\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S52=\"\",0,'Detailed Cash Flow Chart'!S52),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U52=\"\",0,'Detailed Cash Flow Chart'!U52),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W52=\"\",0,'Detailed Cash Flow Chart'!W52),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y52=\"\",0,'Detailed Cash Flow Chart'!Y52),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA52=\"\",0,'Detailed Cash Flow Chart'!AA52),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG52=\"\",0,'Detailed Cash Flow Chart'!AG52),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN52=\"\",0,'Detailed Cash Flow Chart'!AN52),0)","v":{"$error":"#N/A"}},null,{"$f":"AI52\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S52=\"\",0,'Detailed Cash Flow Chart'!S52),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U52=\"\",0,'Detailed Cash Flow Chart'!U52),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W52=\"\",0,'Detailed Cash Flow Chart'!W52),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y52=\"\",0,'Detailed Cash Flow Chart'!Y52),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA52=\"\",0,'Detailed Cash Flow Chart'!AA52),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG52=\"\",0,'Detailed Cash Flow Chart'!AG52),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN52=\"\",0,'Detailed Cash Flow Chart'!AN52),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ53","v":2063},{"$f":"'Detailed Cash Flow Chart'!B53","v":89},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D53","v":2217082.0206092997},{"$f":"'Detailed Cash Flow Chart'!C53","v":2217082.0206093001},0,{"$f":"'Detailed Cash Flow Chart'!AQ53","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E53=0,NA(),M53-'Detailed Cash Flow Chart'!E53)","v":{"$error":"#N/A"}},null,{"$f":"Y53\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S53=\"\",0,'Detailed Cash Flow Chart'!S53),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U53=\"\",0,'Detailed Cash Flow Chart'!U53),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W53=\"\",0,'Detailed Cash Flow Chart'!W53),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y53=\"\",0,'Detailed Cash Flow Chart'!Y53),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA53=\"\",0,'Detailed Cash Flow Chart'!AA53),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG53=\"\",0,'Detailed Cash Flow Chart'!AG53),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN53=\"\",0,'Detailed Cash Flow Chart'!AN53),0)","v":{"$error":"#N/A"}},null,{"$f":"AA53\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S53=\"\",0,'Detailed Cash Flow Chart'!S53),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U53=\"\",0,'Detailed Cash Flow Chart'!U53),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W53=\"\",0,'Detailed Cash Flow Chart'!W53),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y53=\"\",0,'Detailed Cash Flow Chart'!Y53),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA53=\"\",0,'Detailed Cash Flow Chart'!AA53),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG53=\"\",0,'Detailed Cash Flow Chart'!AG53),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN53=\"\",0,'Detailed Cash Flow Chart'!AN53),0)","v":{"$error":"#N/A"}},null,{"$f":"AC53\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S53=\"\",0,'Detailed Cash Flow Chart'!S53),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U53=\"\",0,'Detailed Cash Flow Chart'!U53),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W53=\"\",0,'Detailed Cash Flow Chart'!W53),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y53=\"\",0,'Detailed Cash Flow Chart'!Y53),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA53=\"\",0,'Detailed Cash Flow Chart'!AA53),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG53=\"\",0,'Detailed Cash Flow Chart'!AG53),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN53=\"\",0,'Detailed Cash Flow Chart'!AN53),0)","v":{"$error":"#N/A"}},null,{"$f":"AE53\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S53=\"\",0,'Detailed Cash Flow Chart'!S53),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U53=\"\",0,'Detailed Cash Flow Chart'!U53),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W53=\"\",0,'Detailed Cash Flow Chart'!W53),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y53=\"\",0,'Detailed Cash Flow Chart'!Y53),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA53=\"\",0,'Detailed Cash Flow Chart'!AA53),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG53=\"\",0,'Detailed Cash Flow Chart'!AG53),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN53=\"\",0,'Detailed Cash Flow Chart'!AN53),0)","v":{"$error":"#N/A"}},null,{"$f":"AG53\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S53=\"\",0,'Detailed Cash Flow Chart'!S53),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U53=\"\",0,'Detailed Cash Flow Chart'!U53),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W53=\"\",0,'Detailed Cash Flow Chart'!W53),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y53=\"\",0,'Detailed Cash Flow Chart'!Y53),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA53=\"\",0,'Detailed Cash Flow Chart'!AA53),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG53=\"\",0,'Detailed Cash Flow Chart'!AG53),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN53=\"\",0,'Detailed Cash Flow Chart'!AN53),0)","v":{"$error":"#N/A"}},null,{"$f":"AI53\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S53=\"\",0,'Detailed Cash Flow Chart'!S53),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U53=\"\",0,'Detailed Cash Flow Chart'!U53),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W53=\"\",0,'Detailed Cash Flow Chart'!W53),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y53=\"\",0,'Detailed Cash Flow Chart'!Y53),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA53=\"\",0,'Detailed Cash Flow Chart'!AA53),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG53=\"\",0,'Detailed Cash Flow Chart'!AG53),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN53=\"\",0,'Detailed Cash Flow Chart'!AN53),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ54","v":2064},{"$f":"'Detailed Cash Flow Chart'!B54","v":90},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D54","v":2416619.4024641369},{"$f":"'Detailed Cash Flow Chart'!C54","v":2416619.4024641374},0,{"$f":"'Detailed Cash Flow Chart'!AQ54","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E54=0,NA(),M54-'Detailed Cash Flow Chart'!E54)","v":{"$error":"#N/A"}},null,{"$f":"Y54\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S54=\"\",0,'Detailed Cash Flow Chart'!S54),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U54=\"\",0,'Detailed Cash Flow Chart'!U54),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W54=\"\",0,'Detailed Cash Flow Chart'!W54),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y54=\"\",0,'Detailed Cash Flow Chart'!Y54),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA54=\"\",0,'Detailed Cash Flow Chart'!AA54),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG54=\"\",0,'Detailed Cash Flow Chart'!AG54),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN54=\"\",0,'Detailed Cash Flow Chart'!AN54),0)","v":{"$error":"#N/A"}},null,{"$f":"AA54\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S54=\"\",0,'Detailed Cash Flow Chart'!S54),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U54=\"\",0,'Detailed Cash Flow Chart'!U54),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W54=\"\",0,'Detailed Cash Flow Chart'!W54),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y54=\"\",0,'Detailed Cash Flow Chart'!Y54),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA54=\"\",0,'Detailed Cash Flow Chart'!AA54),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG54=\"\",0,'Detailed Cash Flow Chart'!AG54),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN54=\"\",0,'Detailed Cash Flow Chart'!AN54),0)","v":{"$error":"#N/A"}},null,{"$f":"AC54\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S54=\"\",0,'Detailed Cash Flow Chart'!S54),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U54=\"\",0,'Detailed Cash Flow Chart'!U54),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W54=\"\",0,'Detailed Cash Flow Chart'!W54),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y54=\"\",0,'Detailed Cash Flow Chart'!Y54),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA54=\"\",0,'Detailed Cash Flow Chart'!AA54),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG54=\"\",0,'Detailed Cash Flow Chart'!AG54),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN54=\"\",0,'Detailed Cash Flow Chart'!AN54),0)","v":{"$error":"#N/A"}},null,{"$f":"AE54\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S54=\"\",0,'Detailed Cash Flow Chart'!S54),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U54=\"\",0,'Detailed Cash Flow Chart'!U54),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W54=\"\",0,'Detailed Cash Flow Chart'!W54),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y54=\"\",0,'Detailed Cash Flow Chart'!Y54),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA54=\"\",0,'Detailed Cash Flow Chart'!AA54),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG54=\"\",0,'Detailed Cash Flow Chart'!AG54),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN54=\"\",0,'Detailed Cash Flow Chart'!AN54),0)","v":{"$error":"#N/A"}},null,{"$f":"AG54\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S54=\"\",0,'Detailed Cash Flow Chart'!S54),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U54=\"\",0,'Detailed Cash Flow Chart'!U54),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W54=\"\",0,'Detailed Cash Flow Chart'!W54),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y54=\"\",0,'Detailed Cash Flow Chart'!Y54),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA54=\"\",0,'Detailed Cash Flow Chart'!AA54),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG54=\"\",0,'Detailed Cash Flow Chart'!AG54),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN54=\"\",0,'Detailed Cash Flow Chart'!AN54),0)","v":{"$error":"#N/A"}},null,{"$f":"AI54\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S54=\"\",0,'Detailed Cash Flow Chart'!S54),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U54=\"\",0,'Detailed Cash Flow Chart'!U54),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W54=\"\",0,'Detailed Cash Flow Chart'!W54),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y54=\"\",0,'Detailed Cash Flow Chart'!Y54),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA54=\"\",0,'Detailed Cash Flow Chart'!AA54),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG54=\"\",0,'Detailed Cash Flow Chart'!AG54),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN54=\"\",0,'Detailed Cash Flow Chart'!AN54),0)","v":{"$error":"#N/A"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ55","v":""},{"$f":"'Detailed Cash Flow Chart'!B55","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D55","v":0},{"$f":"'Detailed Cash Flow Chart'!C55","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ55","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E55=0,NA(),M55-'Detailed Cash Flow Chart'!E55)","v":{"$error":"#VALUE!"}},null,{"$f":"Y55\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S55=\"\",0,'Detailed Cash Flow Chart'!S55),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U55=\"\",0,'Detailed Cash Flow Chart'!U55),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W55=\"\",0,'Detailed Cash Flow Chart'!W55),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y55=\"\",0,'Detailed Cash Flow Chart'!Y55),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA55=\"\",0,'Detailed Cash Flow Chart'!AA55),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG55=\"\",0,'Detailed Cash Flow Chart'!AG55),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN55=\"\",0,'Detailed Cash Flow Chart'!AN55),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA55\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S55=\"\",0,'Detailed Cash Flow Chart'!S55),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U55=\"\",0,'Detailed Cash Flow Chart'!U55),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W55=\"\",0,'Detailed Cash Flow Chart'!W55),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y55=\"\",0,'Detailed Cash Flow Chart'!Y55),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA55=\"\",0,'Detailed Cash Flow Chart'!AA55),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG55=\"\",0,'Detailed Cash Flow Chart'!AG55),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN55=\"\",0,'Detailed Cash Flow Chart'!AN55),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC55\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S55=\"\",0,'Detailed Cash Flow Chart'!S55),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U55=\"\",0,'Detailed Cash Flow Chart'!U55),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W55=\"\",0,'Detailed Cash Flow Chart'!W55),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y55=\"\",0,'Detailed Cash Flow Chart'!Y55),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA55=\"\",0,'Detailed Cash Flow Chart'!AA55),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG55=\"\",0,'Detailed Cash Flow Chart'!AG55),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN55=\"\",0,'Detailed Cash Flow Chart'!AN55),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE55\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S55=\"\",0,'Detailed Cash Flow Chart'!S55),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U55=\"\",0,'Detailed Cash Flow Chart'!U55),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W55=\"\",0,'Detailed Cash Flow Chart'!W55),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y55=\"\",0,'Detailed Cash Flow Chart'!Y55),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA55=\"\",0,'Detailed Cash Flow Chart'!AA55),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG55=\"\",0,'Detailed Cash Flow Chart'!AG55),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN55=\"\",0,'Detailed Cash Flow Chart'!AN55),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG55\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S55=\"\",0,'Detailed Cash Flow Chart'!S55),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U55=\"\",0,'Detailed Cash Flow Chart'!U55),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W55=\"\",0,'Detailed Cash Flow Chart'!W55),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y55=\"\",0,'Detailed Cash Flow Chart'!Y55),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA55=\"\",0,'Detailed Cash Flow Chart'!AA55),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG55=\"\",0,'Detailed Cash Flow Chart'!AG55),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN55=\"\",0,'Detailed Cash Flow Chart'!AN55),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI55\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S55=\"\",0,'Detailed Cash Flow Chart'!S55),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U55=\"\",0,'Detailed Cash Flow Chart'!U55),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W55=\"\",0,'Detailed Cash Flow Chart'!W55),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y55=\"\",0,'Detailed Cash Flow Chart'!Y55),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA55=\"\",0,'Detailed Cash Flow Chart'!AA55),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG55=\"\",0,'Detailed Cash Flow Chart'!AG55),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN55=\"\",0,'Detailed Cash Flow Chart'!AN55),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ56","v":""},{"$f":"'Detailed Cash Flow Chart'!B56","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D56","v":0},{"$f":"'Detailed Cash Flow Chart'!C56","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ56","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E56=0,NA(),M56-'Detailed Cash Flow Chart'!E56)","v":{"$error":"#VALUE!"}},null,{"$f":"Y56\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S56=\"\",0,'Detailed Cash Flow Chart'!S56),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U56=\"\",0,'Detailed Cash Flow Chart'!U56),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W56=\"\",0,'Detailed Cash Flow Chart'!W56),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y56=\"\",0,'Detailed Cash Flow Chart'!Y56),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA56=\"\",0,'Detailed Cash Flow Chart'!AA56),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG56=\"\",0,'Detailed Cash Flow Chart'!AG56),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN56=\"\",0,'Detailed Cash Flow Chart'!AN56),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA56\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S56=\"\",0,'Detailed Cash Flow Chart'!S56),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U56=\"\",0,'Detailed Cash Flow Chart'!U56),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W56=\"\",0,'Detailed Cash Flow Chart'!W56),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y56=\"\",0,'Detailed Cash Flow Chart'!Y56),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA56=\"\",0,'Detailed Cash Flow Chart'!AA56),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG56=\"\",0,'Detailed Cash Flow Chart'!AG56),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN56=\"\",0,'Detailed Cash Flow Chart'!AN56),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC56\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S56=\"\",0,'Detailed Cash Flow Chart'!S56),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U56=\"\",0,'Detailed Cash Flow Chart'!U56),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W56=\"\",0,'Detailed Cash Flow Chart'!W56),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y56=\"\",0,'Detailed Cash Flow Chart'!Y56),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA56=\"\",0,'Detailed Cash Flow Chart'!AA56),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG56=\"\",0,'Detailed Cash Flow Chart'!AG56),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN56=\"\",0,'Detailed Cash Flow Chart'!AN56),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE56\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S56=\"\",0,'Detailed Cash Flow Chart'!S56),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U56=\"\",0,'Detailed Cash Flow Chart'!U56),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W56=\"\",0,'Detailed Cash Flow Chart'!W56),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y56=\"\",0,'Detailed Cash Flow Chart'!Y56),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA56=\"\",0,'Detailed Cash Flow Chart'!AA56),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG56=\"\",0,'Detailed Cash Flow Chart'!AG56),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN56=\"\",0,'Detailed Cash Flow Chart'!AN56),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG56\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S56=\"\",0,'Detailed Cash Flow Chart'!S56),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U56=\"\",0,'Detailed Cash Flow Chart'!U56),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W56=\"\",0,'Detailed Cash Flow Chart'!W56),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y56=\"\",0,'Detailed Cash Flow Chart'!Y56),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA56=\"\",0,'Detailed Cash Flow Chart'!AA56),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG56=\"\",0,'Detailed Cash Flow Chart'!AG56),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN56=\"\",0,'Detailed Cash Flow Chart'!AN56),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI56\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S56=\"\",0,'Detailed Cash Flow Chart'!S56),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U56=\"\",0,'Detailed Cash Flow Chart'!U56),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W56=\"\",0,'Detailed Cash Flow Chart'!W56),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y56=\"\",0,'Detailed Cash Flow Chart'!Y56),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA56=\"\",0,'Detailed Cash Flow Chart'!AA56),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG56=\"\",0,'Detailed Cash Flow Chart'!AG56),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN56=\"\",0,'Detailed Cash Flow Chart'!AN56),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ57","v":""},{"$f":"'Detailed Cash Flow Chart'!B57","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D57","v":0},{"$f":"'Detailed Cash Flow Chart'!C57","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ57","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E57=0,NA(),M57-'Detailed Cash Flow Chart'!E57)","v":{"$error":"#VALUE!"}},null,{"$f":"Y57\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S57=\"\",0,'Detailed Cash Flow Chart'!S57),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U57=\"\",0,'Detailed Cash Flow Chart'!U57),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W57=\"\",0,'Detailed Cash Flow Chart'!W57),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y57=\"\",0,'Detailed Cash Flow Chart'!Y57),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA57=\"\",0,'Detailed Cash Flow Chart'!AA57),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG57=\"\",0,'Detailed Cash Flow Chart'!AG57),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN57=\"\",0,'Detailed Cash Flow Chart'!AN57),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA57\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S57=\"\",0,'Detailed Cash Flow Chart'!S57),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U57=\"\",0,'Detailed Cash Flow Chart'!U57),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W57=\"\",0,'Detailed Cash Flow Chart'!W57),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y57=\"\",0,'Detailed Cash Flow Chart'!Y57),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA57=\"\",0,'Detailed Cash Flow Chart'!AA57),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG57=\"\",0,'Detailed Cash Flow Chart'!AG57),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN57=\"\",0,'Detailed Cash Flow Chart'!AN57),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC57\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S57=\"\",0,'Detailed Cash Flow Chart'!S57),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U57=\"\",0,'Detailed Cash Flow Chart'!U57),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W57=\"\",0,'Detailed Cash Flow Chart'!W57),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y57=\"\",0,'Detailed Cash Flow Chart'!Y57),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA57=\"\",0,'Detailed Cash Flow Chart'!AA57),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG57=\"\",0,'Detailed Cash Flow Chart'!AG57),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN57=\"\",0,'Detailed Cash Flow Chart'!AN57),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE57\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S57=\"\",0,'Detailed Cash Flow Chart'!S57),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U57=\"\",0,'Detailed Cash Flow Chart'!U57),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W57=\"\",0,'Detailed Cash Flow Chart'!W57),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y57=\"\",0,'Detailed Cash Flow Chart'!Y57),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA57=\"\",0,'Detailed Cash Flow Chart'!AA57),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG57=\"\",0,'Detailed Cash Flow Chart'!AG57),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN57=\"\",0,'Detailed Cash Flow Chart'!AN57),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG57\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S57=\"\",0,'Detailed Cash Flow Chart'!S57),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U57=\"\",0,'Detailed Cash Flow Chart'!U57),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W57=\"\",0,'Detailed Cash Flow Chart'!W57),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y57=\"\",0,'Detailed Cash Flow Chart'!Y57),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA57=\"\",0,'Detailed Cash Flow Chart'!AA57),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG57=\"\",0,'Detailed Cash Flow Chart'!AG57),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN57=\"\",0,'Detailed Cash Flow Chart'!AN57),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI57\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S57=\"\",0,'Detailed Cash Flow Chart'!S57),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U57=\"\",0,'Detailed Cash Flow Chart'!U57),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W57=\"\",0,'Detailed Cash Flow Chart'!W57),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y57=\"\",0,'Detailed Cash Flow Chart'!Y57),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA57=\"\",0,'Detailed Cash Flow Chart'!AA57),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG57=\"\",0,'Detailed Cash Flow Chart'!AG57),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN57=\"\",0,'Detailed Cash Flow Chart'!AN57),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ58","v":""},{"$f":"'Detailed Cash Flow Chart'!B58","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D58","v":0},{"$f":"'Detailed Cash Flow Chart'!C58","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ58","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E58=0,NA(),M58-'Detailed Cash Flow Chart'!E58)","v":{"$error":"#VALUE!"}},null,{"$f":"Y58\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S58=\"\",0,'Detailed Cash Flow Chart'!S58),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U58=\"\",0,'Detailed Cash Flow Chart'!U58),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W58=\"\",0,'Detailed Cash Flow Chart'!W58),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y58=\"\",0,'Detailed Cash Flow Chart'!Y58),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA58=\"\",0,'Detailed Cash Flow Chart'!AA58),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG58=\"\",0,'Detailed Cash Flow Chart'!AG58),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN58=\"\",0,'Detailed Cash Flow Chart'!AN58),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA58\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S58=\"\",0,'Detailed Cash Flow Chart'!S58),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U58=\"\",0,'Detailed Cash Flow Chart'!U58),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W58=\"\",0,'Detailed Cash Flow Chart'!W58),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y58=\"\",0,'Detailed Cash Flow Chart'!Y58),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA58=\"\",0,'Detailed Cash Flow Chart'!AA58),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG58=\"\",0,'Detailed Cash Flow Chart'!AG58),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN58=\"\",0,'Detailed Cash Flow Chart'!AN58),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC58\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S58=\"\",0,'Detailed Cash Flow Chart'!S58),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U58=\"\",0,'Detailed Cash Flow Chart'!U58),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W58=\"\",0,'Detailed Cash Flow Chart'!W58),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y58=\"\",0,'Detailed Cash Flow Chart'!Y58),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA58=\"\",0,'Detailed Cash Flow Chart'!AA58),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG58=\"\",0,'Detailed Cash Flow Chart'!AG58),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN58=\"\",0,'Detailed Cash Flow Chart'!AN58),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE58\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S58=\"\",0,'Detailed Cash Flow Chart'!S58),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U58=\"\",0,'Detailed Cash Flow Chart'!U58),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W58=\"\",0,'Detailed Cash Flow Chart'!W58),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y58=\"\",0,'Detailed Cash Flow Chart'!Y58),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA58=\"\",0,'Detailed Cash Flow Chart'!AA58),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG58=\"\",0,'Detailed Cash Flow Chart'!AG58),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN58=\"\",0,'Detailed Cash Flow Chart'!AN58),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG58\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S58=\"\",0,'Detailed Cash Flow Chart'!S58),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U58=\"\",0,'Detailed Cash Flow Chart'!U58),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W58=\"\",0,'Detailed Cash Flow Chart'!W58),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y58=\"\",0,'Detailed Cash Flow Chart'!Y58),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA58=\"\",0,'Detailed Cash Flow Chart'!AA58),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG58=\"\",0,'Detailed Cash Flow Chart'!AG58),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN58=\"\",0,'Detailed Cash Flow Chart'!AN58),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI58\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S58=\"\",0,'Detailed Cash Flow Chart'!S58),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U58=\"\",0,'Detailed Cash Flow Chart'!U58),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W58=\"\",0,'Detailed Cash Flow Chart'!W58),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y58=\"\",0,'Detailed Cash Flow Chart'!Y58),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA58=\"\",0,'Detailed Cash Flow Chart'!AA58),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG58=\"\",0,'Detailed Cash Flow Chart'!AG58),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN58=\"\",0,'Detailed Cash Flow Chart'!AN58),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ59","v":""},{"$f":"'Detailed Cash Flow Chart'!B59","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D59","v":0},{"$f":"'Detailed Cash Flow Chart'!C59","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ59","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E59=0,NA(),M59-'Detailed Cash Flow Chart'!E59)","v":{"$error":"#VALUE!"}},null,{"$f":"Y59\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S59=\"\",0,'Detailed Cash Flow Chart'!S59),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U59=\"\",0,'Detailed Cash Flow Chart'!U59),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W59=\"\",0,'Detailed Cash Flow Chart'!W59),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y59=\"\",0,'Detailed Cash Flow Chart'!Y59),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA59=\"\",0,'Detailed Cash Flow Chart'!AA59),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG59=\"\",0,'Detailed Cash Flow Chart'!AG59),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN59=\"\",0,'Detailed Cash Flow Chart'!AN59),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA59\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S59=\"\",0,'Detailed Cash Flow Chart'!S59),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U59=\"\",0,'Detailed Cash Flow Chart'!U59),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W59=\"\",0,'Detailed Cash Flow Chart'!W59),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y59=\"\",0,'Detailed Cash Flow Chart'!Y59),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA59=\"\",0,'Detailed Cash Flow Chart'!AA59),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG59=\"\",0,'Detailed Cash Flow Chart'!AG59),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN59=\"\",0,'Detailed Cash Flow Chart'!AN59),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC59\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S59=\"\",0,'Detailed Cash Flow Chart'!S59),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U59=\"\",0,'Detailed Cash Flow Chart'!U59),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W59=\"\",0,'Detailed Cash Flow Chart'!W59),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y59=\"\",0,'Detailed Cash Flow Chart'!Y59),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA59=\"\",0,'Detailed Cash Flow Chart'!AA59),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG59=\"\",0,'Detailed Cash Flow Chart'!AG59),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN59=\"\",0,'Detailed Cash Flow Chart'!AN59),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE59\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S59=\"\",0,'Detailed Cash Flow Chart'!S59),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U59=\"\",0,'Detailed Cash Flow Chart'!U59),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W59=\"\",0,'Detailed Cash Flow Chart'!W59),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y59=\"\",0,'Detailed Cash Flow Chart'!Y59),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA59=\"\",0,'Detailed Cash Flow Chart'!AA59),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG59=\"\",0,'Detailed Cash Flow Chart'!AG59),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN59=\"\",0,'Detailed Cash Flow Chart'!AN59),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG59\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S59=\"\",0,'Detailed Cash Flow Chart'!S59),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U59=\"\",0,'Detailed Cash Flow Chart'!U59),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W59=\"\",0,'Detailed Cash Flow Chart'!W59),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y59=\"\",0,'Detailed Cash Flow Chart'!Y59),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA59=\"\",0,'Detailed Cash Flow Chart'!AA59),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG59=\"\",0,'Detailed Cash Flow Chart'!AG59),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN59=\"\",0,'Detailed Cash Flow Chart'!AN59),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI59\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S59=\"\",0,'Detailed Cash Flow Chart'!S59),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U59=\"\",0,'Detailed Cash Flow Chart'!U59),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W59=\"\",0,'Detailed Cash Flow Chart'!W59),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y59=\"\",0,'Detailed Cash Flow Chart'!Y59),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA59=\"\",0,'Detailed Cash Flow Chart'!AA59),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG59=\"\",0,'Detailed Cash Flow Chart'!AG59),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN59=\"\",0,'Detailed Cash Flow Chart'!AN59),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ60","v":""},{"$f":"'Detailed Cash Flow Chart'!B60","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D60","v":0},{"$f":"'Detailed Cash Flow Chart'!C60","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ60","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E60=0,NA(),M60-'Detailed Cash Flow Chart'!E60)","v":{"$error":"#VALUE!"}},null,{"$f":"Y60\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S60=\"\",0,'Detailed Cash Flow Chart'!S60),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U60=\"\",0,'Detailed Cash Flow Chart'!U60),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W60=\"\",0,'Detailed Cash Flow Chart'!W60),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y60=\"\",0,'Detailed Cash Flow Chart'!Y60),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA60=\"\",0,'Detailed Cash Flow Chart'!AA60),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG60=\"\",0,'Detailed Cash Flow Chart'!AG60),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN60=\"\",0,'Detailed Cash Flow Chart'!AN60),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA60\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S60=\"\",0,'Detailed Cash Flow Chart'!S60),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U60=\"\",0,'Detailed Cash Flow Chart'!U60),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W60=\"\",0,'Detailed Cash Flow Chart'!W60),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y60=\"\",0,'Detailed Cash Flow Chart'!Y60),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA60=\"\",0,'Detailed Cash Flow Chart'!AA60),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG60=\"\",0,'Detailed Cash Flow Chart'!AG60),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN60=\"\",0,'Detailed Cash Flow Chart'!AN60),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC60\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S60=\"\",0,'Detailed Cash Flow Chart'!S60),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U60=\"\",0,'Detailed Cash Flow Chart'!U60),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W60=\"\",0,'Detailed Cash Flow Chart'!W60),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y60=\"\",0,'Detailed Cash Flow Chart'!Y60),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA60=\"\",0,'Detailed Cash Flow Chart'!AA60),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG60=\"\",0,'Detailed Cash Flow Chart'!AG60),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN60=\"\",0,'Detailed Cash Flow Chart'!AN60),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE60\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S60=\"\",0,'Detailed Cash Flow Chart'!S60),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U60=\"\",0,'Detailed Cash Flow Chart'!U60),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W60=\"\",0,'Detailed Cash Flow Chart'!W60),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y60=\"\",0,'Detailed Cash Flow Chart'!Y60),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA60=\"\",0,'Detailed Cash Flow Chart'!AA60),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG60=\"\",0,'Detailed Cash Flow Chart'!AG60),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN60=\"\",0,'Detailed Cash Flow Chart'!AN60),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG60\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S60=\"\",0,'Detailed Cash Flow Chart'!S60),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U60=\"\",0,'Detailed Cash Flow Chart'!U60),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W60=\"\",0,'Detailed Cash Flow Chart'!W60),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y60=\"\",0,'Detailed Cash Flow Chart'!Y60),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA60=\"\",0,'Detailed Cash Flow Chart'!AA60),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG60=\"\",0,'Detailed Cash Flow Chart'!AG60),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN60=\"\",0,'Detailed Cash Flow Chart'!AN60),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI60\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S60=\"\",0,'Detailed Cash Flow Chart'!S60),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U60=\"\",0,'Detailed Cash Flow Chart'!U60),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W60=\"\",0,'Detailed Cash Flow Chart'!W60),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y60=\"\",0,'Detailed Cash Flow Chart'!Y60),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA60=\"\",0,'Detailed Cash Flow Chart'!AA60),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG60=\"\",0,'Detailed Cash Flow Chart'!AG60),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN60=\"\",0,'Detailed Cash Flow Chart'!AN60),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ61","v":""},{"$f":"'Detailed Cash Flow Chart'!B61","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D61","v":0},{"$f":"'Detailed Cash Flow Chart'!C61","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ61","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E61=0,NA(),M61-'Detailed Cash Flow Chart'!E61)","v":{"$error":"#VALUE!"}},null,{"$f":"Y61\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S61=\"\",0,'Detailed Cash Flow Chart'!S61),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U61=\"\",0,'Detailed Cash Flow Chart'!U61),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W61=\"\",0,'Detailed Cash Flow Chart'!W61),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y61=\"\",0,'Detailed Cash Flow Chart'!Y61),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA61=\"\",0,'Detailed Cash Flow Chart'!AA61),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG61=\"\",0,'Detailed Cash Flow Chart'!AG61),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN61=\"\",0,'Detailed Cash Flow Chart'!AN61),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA61\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S61=\"\",0,'Detailed Cash Flow Chart'!S61),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U61=\"\",0,'Detailed Cash Flow Chart'!U61),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W61=\"\",0,'Detailed Cash Flow Chart'!W61),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y61=\"\",0,'Detailed Cash Flow Chart'!Y61),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA61=\"\",0,'Detailed Cash Flow Chart'!AA61),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG61=\"\",0,'Detailed Cash Flow Chart'!AG61),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN61=\"\",0,'Detailed Cash Flow Chart'!AN61),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC61\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S61=\"\",0,'Detailed Cash Flow Chart'!S61),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U61=\"\",0,'Detailed Cash Flow Chart'!U61),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W61=\"\",0,'Detailed Cash Flow Chart'!W61),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y61=\"\",0,'Detailed Cash Flow Chart'!Y61),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA61=\"\",0,'Detailed Cash Flow Chart'!AA61),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG61=\"\",0,'Detailed Cash Flow Chart'!AG61),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN61=\"\",0,'Detailed Cash Flow Chart'!AN61),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE61\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S61=\"\",0,'Detailed Cash Flow Chart'!S61),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U61=\"\",0,'Detailed Cash Flow Chart'!U61),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W61=\"\",0,'Detailed Cash Flow Chart'!W61),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y61=\"\",0,'Detailed Cash Flow Chart'!Y61),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA61=\"\",0,'Detailed Cash Flow Chart'!AA61),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG61=\"\",0,'Detailed Cash Flow Chart'!AG61),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN61=\"\",0,'Detailed Cash Flow Chart'!AN61),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG61\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S61=\"\",0,'Detailed Cash Flow Chart'!S61),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U61=\"\",0,'Detailed Cash Flow Chart'!U61),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W61=\"\",0,'Detailed Cash Flow Chart'!W61),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y61=\"\",0,'Detailed Cash Flow Chart'!Y61),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA61=\"\",0,'Detailed Cash Flow Chart'!AA61),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG61=\"\",0,'Detailed Cash Flow Chart'!AG61),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN61=\"\",0,'Detailed Cash Flow Chart'!AN61),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI61\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S61=\"\",0,'Detailed Cash Flow Chart'!S61),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U61=\"\",0,'Detailed Cash Flow Chart'!U61),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W61=\"\",0,'Detailed Cash Flow Chart'!W61),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y61=\"\",0,'Detailed Cash Flow Chart'!Y61),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA61=\"\",0,'Detailed Cash Flow Chart'!AA61),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG61=\"\",0,'Detailed Cash Flow Chart'!AG61),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN61=\"\",0,'Detailed Cash Flow Chart'!AN61),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ62","v":""},{"$f":"'Detailed Cash Flow Chart'!B62","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D62","v":0},{"$f":"'Detailed Cash Flow Chart'!C62","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ62","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E62=0,NA(),M62-'Detailed Cash Flow Chart'!E62)","v":{"$error":"#VALUE!"}},null,{"$f":"Y62\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S62=\"\",0,'Detailed Cash Flow Chart'!S62),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U62=\"\",0,'Detailed Cash Flow Chart'!U62),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W62=\"\",0,'Detailed Cash Flow Chart'!W62),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y62=\"\",0,'Detailed Cash Flow Chart'!Y62),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA62=\"\",0,'Detailed Cash Flow Chart'!AA62),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG62=\"\",0,'Detailed Cash Flow Chart'!AG62),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN62=\"\",0,'Detailed Cash Flow Chart'!AN62),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA62\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S62=\"\",0,'Detailed Cash Flow Chart'!S62),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U62=\"\",0,'Detailed Cash Flow Chart'!U62),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W62=\"\",0,'Detailed Cash Flow Chart'!W62),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y62=\"\",0,'Detailed Cash Flow Chart'!Y62),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA62=\"\",0,'Detailed Cash Flow Chart'!AA62),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG62=\"\",0,'Detailed Cash Flow Chart'!AG62),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN62=\"\",0,'Detailed Cash Flow Chart'!AN62),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC62\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S62=\"\",0,'Detailed Cash Flow Chart'!S62),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U62=\"\",0,'Detailed Cash Flow Chart'!U62),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W62=\"\",0,'Detailed Cash Flow Chart'!W62),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y62=\"\",0,'Detailed Cash Flow Chart'!Y62),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA62=\"\",0,'Detailed Cash Flow Chart'!AA62),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG62=\"\",0,'Detailed Cash Flow Chart'!AG62),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN62=\"\",0,'Detailed Cash Flow Chart'!AN62),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE62\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S62=\"\",0,'Detailed Cash Flow Chart'!S62),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U62=\"\",0,'Detailed Cash Flow Chart'!U62),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W62=\"\",0,'Detailed Cash Flow Chart'!W62),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y62=\"\",0,'Detailed Cash Flow Chart'!Y62),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA62=\"\",0,'Detailed Cash Flow Chart'!AA62),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG62=\"\",0,'Detailed Cash Flow Chart'!AG62),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN62=\"\",0,'Detailed Cash Flow Chart'!AN62),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG62\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S62=\"\",0,'Detailed Cash Flow Chart'!S62),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U62=\"\",0,'Detailed Cash Flow Chart'!U62),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W62=\"\",0,'Detailed Cash Flow Chart'!W62),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y62=\"\",0,'Detailed Cash Flow Chart'!Y62),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA62=\"\",0,'Detailed Cash Flow Chart'!AA62),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG62=\"\",0,'Detailed Cash Flow Chart'!AG62),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN62=\"\",0,'Detailed Cash Flow Chart'!AN62),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI62\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S62=\"\",0,'Detailed Cash Flow Chart'!S62),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U62=\"\",0,'Detailed Cash Flow Chart'!U62),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W62=\"\",0,'Detailed Cash Flow Chart'!W62),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y62=\"\",0,'Detailed Cash Flow Chart'!Y62),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA62=\"\",0,'Detailed Cash Flow Chart'!AA62),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG62=\"\",0,'Detailed Cash Flow Chart'!AG62),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN62=\"\",0,'Detailed Cash Flow Chart'!AN62),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ63","v":""},{"$f":"'Detailed Cash Flow Chart'!B63","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D63","v":0},{"$f":"'Detailed Cash Flow Chart'!C63","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ63","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E63=0,NA(),M63-'Detailed Cash Flow Chart'!E63)","v":{"$error":"#VALUE!"}},null,{"$f":"Y63\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S63=\"\",0,'Detailed Cash Flow Chart'!S63),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U63=\"\",0,'Detailed Cash Flow Chart'!U63),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W63=\"\",0,'Detailed Cash Flow Chart'!W63),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y63=\"\",0,'Detailed Cash Flow Chart'!Y63),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA63=\"\",0,'Detailed Cash Flow Chart'!AA63),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG63=\"\",0,'Detailed Cash Flow Chart'!AG63),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN63=\"\",0,'Detailed Cash Flow Chart'!AN63),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA63\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S63=\"\",0,'Detailed Cash Flow Chart'!S63),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U63=\"\",0,'Detailed Cash Flow Chart'!U63),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W63=\"\",0,'Detailed Cash Flow Chart'!W63),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y63=\"\",0,'Detailed Cash Flow Chart'!Y63),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA63=\"\",0,'Detailed Cash Flow Chart'!AA63),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG63=\"\",0,'Detailed Cash Flow Chart'!AG63),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN63=\"\",0,'Detailed Cash Flow Chart'!AN63),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC63\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S63=\"\",0,'Detailed Cash Flow Chart'!S63),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U63=\"\",0,'Detailed Cash Flow Chart'!U63),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W63=\"\",0,'Detailed Cash Flow Chart'!W63),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y63=\"\",0,'Detailed Cash Flow Chart'!Y63),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA63=\"\",0,'Detailed Cash Flow Chart'!AA63),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG63=\"\",0,'Detailed Cash Flow Chart'!AG63),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN63=\"\",0,'Detailed Cash Flow Chart'!AN63),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE63\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S63=\"\",0,'Detailed Cash Flow Chart'!S63),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U63=\"\",0,'Detailed Cash Flow Chart'!U63),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W63=\"\",0,'Detailed Cash Flow Chart'!W63),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y63=\"\",0,'Detailed Cash Flow Chart'!Y63),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA63=\"\",0,'Detailed Cash Flow Chart'!AA63),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG63=\"\",0,'Detailed Cash Flow Chart'!AG63),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN63=\"\",0,'Detailed Cash Flow Chart'!AN63),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG63\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S63=\"\",0,'Detailed Cash Flow Chart'!S63),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U63=\"\",0,'Detailed Cash Flow Chart'!U63),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W63=\"\",0,'Detailed Cash Flow Chart'!W63),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y63=\"\",0,'Detailed Cash Flow Chart'!Y63),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA63=\"\",0,'Detailed Cash Flow Chart'!AA63),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG63=\"\",0,'Detailed Cash Flow Chart'!AG63),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN63=\"\",0,'Detailed Cash Flow Chart'!AN63),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI63\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S63=\"\",0,'Detailed Cash Flow Chart'!S63),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U63=\"\",0,'Detailed Cash Flow Chart'!U63),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W63=\"\",0,'Detailed Cash Flow Chart'!W63),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y63=\"\",0,'Detailed Cash Flow Chart'!Y63),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA63=\"\",0,'Detailed Cash Flow Chart'!AA63),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG63=\"\",0,'Detailed Cash Flow Chart'!AG63),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN63=\"\",0,'Detailed Cash Flow Chart'!AN63),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ64","v":""},{"$f":"'Detailed Cash Flow Chart'!B64","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D64","v":0},{"$f":"'Detailed Cash Flow Chart'!C64","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ64","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E64=0,NA(),M64-'Detailed Cash Flow Chart'!E64)","v":{"$error":"#VALUE!"}},null,{"$f":"Y64\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S64=\"\",0,'Detailed Cash Flow Chart'!S64),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U64=\"\",0,'Detailed Cash Flow Chart'!U64),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W64=\"\",0,'Detailed Cash Flow Chart'!W64),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y64=\"\",0,'Detailed Cash Flow Chart'!Y64),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA64=\"\",0,'Detailed Cash Flow Chart'!AA64),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG64=\"\",0,'Detailed Cash Flow Chart'!AG64),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN64=\"\",0,'Detailed Cash Flow Chart'!AN64),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA64\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S64=\"\",0,'Detailed Cash Flow Chart'!S64),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U64=\"\",0,'Detailed Cash Flow Chart'!U64),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W64=\"\",0,'Detailed Cash Flow Chart'!W64),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y64=\"\",0,'Detailed Cash Flow Chart'!Y64),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA64=\"\",0,'Detailed Cash Flow Chart'!AA64),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG64=\"\",0,'Detailed Cash Flow Chart'!AG64),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN64=\"\",0,'Detailed Cash Flow Chart'!AN64),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC64\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S64=\"\",0,'Detailed Cash Flow Chart'!S64),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U64=\"\",0,'Detailed Cash Flow Chart'!U64),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W64=\"\",0,'Detailed Cash Flow Chart'!W64),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y64=\"\",0,'Detailed Cash Flow Chart'!Y64),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA64=\"\",0,'Detailed Cash Flow Chart'!AA64),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG64=\"\",0,'Detailed Cash Flow Chart'!AG64),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN64=\"\",0,'Detailed Cash Flow Chart'!AN64),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE64\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S64=\"\",0,'Detailed Cash Flow Chart'!S64),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U64=\"\",0,'Detailed Cash Flow Chart'!U64),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W64=\"\",0,'Detailed Cash Flow Chart'!W64),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y64=\"\",0,'Detailed Cash Flow Chart'!Y64),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA64=\"\",0,'Detailed Cash Flow Chart'!AA64),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG64=\"\",0,'Detailed Cash Flow Chart'!AG64),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN64=\"\",0,'Detailed Cash Flow Chart'!AN64),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG64\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S64=\"\",0,'Detailed Cash Flow Chart'!S64),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U64=\"\",0,'Detailed Cash Flow Chart'!U64),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W64=\"\",0,'Detailed Cash Flow Chart'!W64),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y64=\"\",0,'Detailed Cash Flow Chart'!Y64),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA64=\"\",0,'Detailed Cash Flow Chart'!AA64),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG64=\"\",0,'Detailed Cash Flow Chart'!AG64),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN64=\"\",0,'Detailed Cash Flow Chart'!AN64),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI64\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S64=\"\",0,'Detailed Cash Flow Chart'!S64),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U64=\"\",0,'Detailed Cash Flow Chart'!U64),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W64=\"\",0,'Detailed Cash Flow Chart'!W64),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y64=\"\",0,'Detailed Cash Flow Chart'!Y64),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA64=\"\",0,'Detailed Cash Flow Chart'!AA64),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG64=\"\",0,'Detailed Cash Flow Chart'!AG64),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN64=\"\",0,'Detailed Cash Flow Chart'!AN64),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ65","v":""},{"$f":"'Detailed Cash Flow Chart'!B65","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D65","v":0},{"$f":"'Detailed Cash Flow Chart'!C65","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ65","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E65=0,NA(),M65-'Detailed Cash Flow Chart'!E65)","v":{"$error":"#VALUE!"}},null,{"$f":"Y65\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S65=\"\",0,'Detailed Cash Flow Chart'!S65),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U65=\"\",0,'Detailed Cash Flow Chart'!U65),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W65=\"\",0,'Detailed Cash Flow Chart'!W65),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y65=\"\",0,'Detailed Cash Flow Chart'!Y65),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA65=\"\",0,'Detailed Cash Flow Chart'!AA65),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG65=\"\",0,'Detailed Cash Flow Chart'!AG65),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN65=\"\",0,'Detailed Cash Flow Chart'!AN65),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA65\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S65=\"\",0,'Detailed Cash Flow Chart'!S65),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U65=\"\",0,'Detailed Cash Flow Chart'!U65),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W65=\"\",0,'Detailed Cash Flow Chart'!W65),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y65=\"\",0,'Detailed Cash Flow Chart'!Y65),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA65=\"\",0,'Detailed Cash Flow Chart'!AA65),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG65=\"\",0,'Detailed Cash Flow Chart'!AG65),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN65=\"\",0,'Detailed Cash Flow Chart'!AN65),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC65\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S65=\"\",0,'Detailed Cash Flow Chart'!S65),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U65=\"\",0,'Detailed Cash Flow Chart'!U65),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W65=\"\",0,'Detailed Cash Flow Chart'!W65),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y65=\"\",0,'Detailed Cash Flow Chart'!Y65),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA65=\"\",0,'Detailed Cash Flow Chart'!AA65),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG65=\"\",0,'Detailed Cash Flow Chart'!AG65),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN65=\"\",0,'Detailed Cash Flow Chart'!AN65),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE65\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S65=\"\",0,'Detailed Cash Flow Chart'!S65),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U65=\"\",0,'Detailed Cash Flow Chart'!U65),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W65=\"\",0,'Detailed Cash Flow Chart'!W65),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y65=\"\",0,'Detailed Cash Flow Chart'!Y65),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA65=\"\",0,'Detailed Cash Flow Chart'!AA65),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG65=\"\",0,'Detailed Cash Flow Chart'!AG65),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN65=\"\",0,'Detailed Cash Flow Chart'!AN65),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG65\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S65=\"\",0,'Detailed Cash Flow Chart'!S65),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U65=\"\",0,'Detailed Cash Flow Chart'!U65),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W65=\"\",0,'Detailed Cash Flow Chart'!W65),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y65=\"\",0,'Detailed Cash Flow Chart'!Y65),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA65=\"\",0,'Detailed Cash Flow Chart'!AA65),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG65=\"\",0,'Detailed Cash Flow Chart'!AG65),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN65=\"\",0,'Detailed Cash Flow Chart'!AN65),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI65\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S65=\"\",0,'Detailed Cash Flow Chart'!S65),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U65=\"\",0,'Detailed Cash Flow Chart'!U65),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W65=\"\",0,'Detailed Cash Flow Chart'!W65),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y65=\"\",0,'Detailed Cash Flow Chart'!Y65),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA65=\"\",0,'Detailed Cash Flow Chart'!AA65),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG65=\"\",0,'Detailed Cash Flow Chart'!AG65),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN65=\"\",0,'Detailed Cash Flow Chart'!AN65),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ66","v":""},{"$f":"'Detailed Cash Flow Chart'!B66","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D66","v":0},{"$f":"'Detailed Cash Flow Chart'!C66","v":""},{"$f":"IF(A66>=emistart,IF(A66<=emiend,emi,0),0)","v":0},{"$f":"'Detailed Cash Flow Chart'!AQ66","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E66=0,NA(),M66-'Detailed Cash Flow Chart'!E66)","v":{"$error":"#VALUE!"}},null,{"$f":"Y66\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S66=\"\",0,'Detailed Cash Flow Chart'!S66),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U66=\"\",0,'Detailed Cash Flow Chart'!U66),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W66=\"\",0,'Detailed Cash Flow Chart'!W66),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y66=\"\",0,'Detailed Cash Flow Chart'!Y66),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA66=\"\",0,'Detailed Cash Flow Chart'!AA66),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG66=\"\",0,'Detailed Cash Flow Chart'!AG66),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN66=\"\",0,'Detailed Cash Flow Chart'!AN66),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA66\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S66=\"\",0,'Detailed Cash Flow Chart'!S66),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U66=\"\",0,'Detailed Cash Flow Chart'!U66),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W66=\"\",0,'Detailed Cash Flow Chart'!W66),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y66=\"\",0,'Detailed Cash Flow Chart'!Y66),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA66=\"\",0,'Detailed Cash Flow Chart'!AA66),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG66=\"\",0,'Detailed Cash Flow Chart'!AG66),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN66=\"\",0,'Detailed Cash Flow Chart'!AN66),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC66\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S66=\"\",0,'Detailed Cash Flow Chart'!S66),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U66=\"\",0,'Detailed Cash Flow Chart'!U66),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W66=\"\",0,'Detailed Cash Flow Chart'!W66),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y66=\"\",0,'Detailed Cash Flow Chart'!Y66),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA66=\"\",0,'Detailed Cash Flow Chart'!AA66),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG66=\"\",0,'Detailed Cash Flow Chart'!AG66),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN66=\"\",0,'Detailed Cash Flow Chart'!AN66),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE66\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S66=\"\",0,'Detailed Cash Flow Chart'!S66),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U66=\"\",0,'Detailed Cash Flow Chart'!U66),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W66=\"\",0,'Detailed Cash Flow Chart'!W66),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y66=\"\",0,'Detailed Cash Flow Chart'!Y66),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA66=\"\",0,'Detailed Cash Flow Chart'!AA66),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG66=\"\",0,'Detailed Cash Flow Chart'!AG66),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN66=\"\",0,'Detailed Cash Flow Chart'!AN66),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG66\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S66=\"\",0,'Detailed Cash Flow Chart'!S66),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U66=\"\",0,'Detailed Cash Flow Chart'!U66),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W66=\"\",0,'Detailed Cash Flow Chart'!W66),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y66=\"\",0,'Detailed Cash Flow Chart'!Y66),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA66=\"\",0,'Detailed Cash Flow Chart'!AA66),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG66=\"\",0,'Detailed Cash Flow Chart'!AG66),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN66=\"\",0,'Detailed Cash Flow Chart'!AN66),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI66\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S66=\"\",0,'Detailed Cash Flow Chart'!S66),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U66=\"\",0,'Detailed Cash Flow Chart'!U66),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W66=\"\",0,'Detailed Cash Flow Chart'!W66),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y66=\"\",0,'Detailed Cash Flow Chart'!Y66),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA66=\"\",0,'Detailed Cash Flow Chart'!AA66),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG66=\"\",0,'Detailed Cash Flow Chart'!AG66),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN66=\"\",0,'Detailed Cash Flow Chart'!AN66),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ67","v":""},{"$f":"'Detailed Cash Flow Chart'!B67","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D67","v":0},{"$f":"'Detailed Cash Flow Chart'!C67","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ67","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E67=0,NA(),M67-'Detailed Cash Flow Chart'!E67)","v":{"$error":"#VALUE!"}},null,{"$f":"Y67\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S67=\"\",0,'Detailed Cash Flow Chart'!S67),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U67=\"\",0,'Detailed Cash Flow Chart'!U67),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W67=\"\",0,'Detailed Cash Flow Chart'!W67),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y67=\"\",0,'Detailed Cash Flow Chart'!Y67),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA67=\"\",0,'Detailed Cash Flow Chart'!AA67),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG67=\"\",0,'Detailed Cash Flow Chart'!AG67),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN67=\"\",0,'Detailed Cash Flow Chart'!AN67),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA67\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S67=\"\",0,'Detailed Cash Flow Chart'!S67),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U67=\"\",0,'Detailed Cash Flow Chart'!U67),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W67=\"\",0,'Detailed Cash Flow Chart'!W67),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y67=\"\",0,'Detailed Cash Flow Chart'!Y67),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA67=\"\",0,'Detailed Cash Flow Chart'!AA67),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG67=\"\",0,'Detailed Cash Flow Chart'!AG67),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN67=\"\",0,'Detailed Cash Flow Chart'!AN67),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC67\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S67=\"\",0,'Detailed Cash Flow Chart'!S67),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U67=\"\",0,'Detailed Cash Flow Chart'!U67),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W67=\"\",0,'Detailed Cash Flow Chart'!W67),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y67=\"\",0,'Detailed Cash Flow Chart'!Y67),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA67=\"\",0,'Detailed Cash Flow Chart'!AA67),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG67=\"\",0,'Detailed Cash Flow Chart'!AG67),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN67=\"\",0,'Detailed Cash Flow Chart'!AN67),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE67\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S67=\"\",0,'Detailed Cash Flow Chart'!S67),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U67=\"\",0,'Detailed Cash Flow Chart'!U67),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W67=\"\",0,'Detailed Cash Flow Chart'!W67),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y67=\"\",0,'Detailed Cash Flow Chart'!Y67),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA67=\"\",0,'Detailed Cash Flow Chart'!AA67),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG67=\"\",0,'Detailed Cash Flow Chart'!AG67),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN67=\"\",0,'Detailed Cash Flow Chart'!AN67),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG67\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S67=\"\",0,'Detailed Cash Flow Chart'!S67),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U67=\"\",0,'Detailed Cash Flow Chart'!U67),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W67=\"\",0,'Detailed Cash Flow Chart'!W67),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y67=\"\",0,'Detailed Cash Flow Chart'!Y67),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA67=\"\",0,'Detailed Cash Flow Chart'!AA67),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG67=\"\",0,'Detailed Cash Flow Chart'!AG67),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN67=\"\",0,'Detailed Cash Flow Chart'!AN67),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI67\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S67=\"\",0,'Detailed Cash Flow Chart'!S67),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U67=\"\",0,'Detailed Cash Flow Chart'!U67),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W67=\"\",0,'Detailed Cash Flow Chart'!W67),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y67=\"\",0,'Detailed Cash Flow Chart'!Y67),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA67=\"\",0,'Detailed Cash Flow Chart'!AA67),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG67=\"\",0,'Detailed Cash Flow Chart'!AG67),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN67=\"\",0,'Detailed Cash Flow Chart'!AN67),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ68","v":""},{"$f":"'Detailed Cash Flow Chart'!B68","v":""},0,{"$f":"IF(A68>=syear1,IF(A68<=eyear1,passive*(1+incp)^(A68-YEAR(TODAY())),0),0)","v":0},{"$f":"IF(A68>=syear2,IF(A68<=eyear2,passive2*(1+incp1)^(A68-YEAR(TODAY())),0),0)","v":0},{"$f":"IF(A68>=sryear1,IF(A68<=eryear1,passiver*(1+incpr)^(A68-YEAR(TODAY())),0),0)","v":0},{"$f":"IF(A68>=sryear2,IF(A68<=eryear2,passiver1*(1+incpr1)^(A68-YEAR(TODAY())),0),0)","v":0},0,{"$f":"'Detailed Cash Flow Chart'!D68","v":0},{"$f":"'Detailed Cash Flow Chart'!C68","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ68","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E68=0,NA(),M68-'Detailed Cash Flow Chart'!E68)","v":{"$error":"#VALUE!"}},null,{"$f":"Y68\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S68=\"\",0,'Detailed Cash Flow Chart'!S68),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U68=\"\",0,'Detailed Cash Flow Chart'!U68),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W68=\"\",0,'Detailed Cash Flow Chart'!W68),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y68=\"\",0,'Detailed Cash Flow Chart'!Y68),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA68=\"\",0,'Detailed Cash Flow Chart'!AA68),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG68=\"\",0,'Detailed Cash Flow Chart'!AG68),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN68=\"\",0,'Detailed Cash Flow Chart'!AN68),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA68\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S68=\"\",0,'Detailed Cash Flow Chart'!S68),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U68=\"\",0,'Detailed Cash Flow Chart'!U68),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W68=\"\",0,'Detailed Cash Flow Chart'!W68),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y68=\"\",0,'Detailed Cash Flow Chart'!Y68),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA68=\"\",0,'Detailed Cash Flow Chart'!AA68),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG68=\"\",0,'Detailed Cash Flow Chart'!AG68),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN68=\"\",0,'Detailed Cash Flow Chart'!AN68),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC68\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S68=\"\",0,'Detailed Cash Flow Chart'!S68),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U68=\"\",0,'Detailed Cash Flow Chart'!U68),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W68=\"\",0,'Detailed Cash Flow Chart'!W68),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y68=\"\",0,'Detailed Cash Flow Chart'!Y68),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA68=\"\",0,'Detailed Cash Flow Chart'!AA68),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG68=\"\",0,'Detailed Cash Flow Chart'!AG68),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN68=\"\",0,'Detailed Cash Flow Chart'!AN68),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE68\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S68=\"\",0,'Detailed Cash Flow Chart'!S68),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U68=\"\",0,'Detailed Cash Flow Chart'!U68),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W68=\"\",0,'Detailed Cash Flow Chart'!W68),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y68=\"\",0,'Detailed Cash Flow Chart'!Y68),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA68=\"\",0,'Detailed Cash Flow Chart'!AA68),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG68=\"\",0,'Detailed Cash Flow Chart'!AG68),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN68=\"\",0,'Detailed Cash Flow Chart'!AN68),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG68\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S68=\"\",0,'Detailed Cash Flow Chart'!S68),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U68=\"\",0,'Detailed Cash Flow Chart'!U68),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W68=\"\",0,'Detailed Cash Flow Chart'!W68),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y68=\"\",0,'Detailed Cash Flow Chart'!Y68),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA68=\"\",0,'Detailed Cash Flow Chart'!AA68),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG68=\"\",0,'Detailed Cash Flow Chart'!AG68),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN68=\"\",0,'Detailed Cash Flow Chart'!AN68),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI68\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S68=\"\",0,'Detailed Cash Flow Chart'!S68),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U68=\"\",0,'Detailed Cash Flow Chart'!U68),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W68=\"\",0,'Detailed Cash Flow Chart'!W68),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y68=\"\",0,'Detailed Cash Flow Chart'!Y68),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA68=\"\",0,'Detailed Cash Flow Chart'!AA68),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG68=\"\",0,'Detailed Cash Flow Chart'!AG68),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN68=\"\",0,'Detailed Cash Flow Chart'!AN68),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ69","v":""},{"$f":"'Detailed Cash Flow Chart'!B69","v":""},{"$f":"IF(A68<(y+wy+1),C68+C68*inc,0)","v":0},0,0,0,0,{"$f":"IF(A69=\"\",0,D69+E69+F69+G69)","v":0},{"$f":"'Detailed Cash Flow Chart'!D69","v":0},{"$f":"'Detailed Cash Flow Chart'!C69","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ69","v":0},{"$f":"IF(IF(I69+H69>J69,B69,C69)=0,0,I69+C69+H69-J69-K69)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E69=0,NA(),M69-'Detailed Cash Flow Chart'!E69)","v":{"$error":"#VALUE!"}},null,{"$f":"Y69\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S69=\"\",0,'Detailed Cash Flow Chart'!S69),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U69=\"\",0,'Detailed Cash Flow Chart'!U69),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W69=\"\",0,'Detailed Cash Flow Chart'!W69),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y69=\"\",0,'Detailed Cash Flow Chart'!Y69),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA69=\"\",0,'Detailed Cash Flow Chart'!AA69),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG69=\"\",0,'Detailed Cash Flow Chart'!AG69),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN69=\"\",0,'Detailed Cash Flow Chart'!AN69),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA69\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S69=\"\",0,'Detailed Cash Flow Chart'!S69),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U69=\"\",0,'Detailed Cash Flow Chart'!U69),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W69=\"\",0,'Detailed Cash Flow Chart'!W69),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y69=\"\",0,'Detailed Cash Flow Chart'!Y69),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA69=\"\",0,'Detailed Cash Flow Chart'!AA69),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG69=\"\",0,'Detailed Cash Flow Chart'!AG69),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN69=\"\",0,'Detailed Cash Flow Chart'!AN69),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC69\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S69=\"\",0,'Detailed Cash Flow Chart'!S69),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U69=\"\",0,'Detailed Cash Flow Chart'!U69),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W69=\"\",0,'Detailed Cash Flow Chart'!W69),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y69=\"\",0,'Detailed Cash Flow Chart'!Y69),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA69=\"\",0,'Detailed Cash Flow Chart'!AA69),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG69=\"\",0,'Detailed Cash Flow Chart'!AG69),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN69=\"\",0,'Detailed Cash Flow Chart'!AN69),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE69\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S69=\"\",0,'Detailed Cash Flow Chart'!S69),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U69=\"\",0,'Detailed Cash Flow Chart'!U69),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W69=\"\",0,'Detailed Cash Flow Chart'!W69),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y69=\"\",0,'Detailed Cash Flow Chart'!Y69),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA69=\"\",0,'Detailed Cash Flow Chart'!AA69),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG69=\"\",0,'Detailed Cash Flow Chart'!AG69),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN69=\"\",0,'Detailed Cash Flow Chart'!AN69),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG69\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S69=\"\",0,'Detailed Cash Flow Chart'!S69),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U69=\"\",0,'Detailed Cash Flow Chart'!U69),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W69=\"\",0,'Detailed Cash Flow Chart'!W69),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y69=\"\",0,'Detailed Cash Flow Chart'!Y69),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA69=\"\",0,'Detailed Cash Flow Chart'!AA69),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG69=\"\",0,'Detailed Cash Flow Chart'!AG69),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN69=\"\",0,'Detailed Cash Flow Chart'!AN69),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI69\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S69=\"\",0,'Detailed Cash Flow Chart'!S69),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U69=\"\",0,'Detailed Cash Flow Chart'!U69),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W69=\"\",0,'Detailed Cash Flow Chart'!W69),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y69=\"\",0,'Detailed Cash Flow Chart'!Y69),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA69=\"\",0,'Detailed Cash Flow Chart'!AA69),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG69=\"\",0,'Detailed Cash Flow Chart'!AG69),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN69=\"\",0,'Detailed Cash Flow Chart'!AN69),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ70","v":""},{"$f":"'Detailed Cash Flow Chart'!B70","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D70","v":0},{"$f":"'Detailed Cash Flow Chart'!C70","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ70","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E70=0,NA(),M70-'Detailed Cash Flow Chart'!E70)","v":{"$error":"#VALUE!"}},null,{"$f":"Y70\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S70=\"\",0,'Detailed Cash Flow Chart'!S70),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U70=\"\",0,'Detailed Cash Flow Chart'!U70),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W70=\"\",0,'Detailed Cash Flow Chart'!W70),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y70=\"\",0,'Detailed Cash Flow Chart'!Y70),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA70=\"\",0,'Detailed Cash Flow Chart'!AA70),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG70=\"\",0,'Detailed Cash Flow Chart'!AG70),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN70=\"\",0,'Detailed Cash Flow Chart'!AN70),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA70\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S70=\"\",0,'Detailed Cash Flow Chart'!S70),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U70=\"\",0,'Detailed Cash Flow Chart'!U70),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W70=\"\",0,'Detailed Cash Flow Chart'!W70),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y70=\"\",0,'Detailed Cash Flow Chart'!Y70),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA70=\"\",0,'Detailed Cash Flow Chart'!AA70),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG70=\"\",0,'Detailed Cash Flow Chart'!AG70),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN70=\"\",0,'Detailed Cash Flow Chart'!AN70),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC70\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S70=\"\",0,'Detailed Cash Flow Chart'!S70),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U70=\"\",0,'Detailed Cash Flow Chart'!U70),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W70=\"\",0,'Detailed Cash Flow Chart'!W70),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y70=\"\",0,'Detailed Cash Flow Chart'!Y70),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA70=\"\",0,'Detailed Cash Flow Chart'!AA70),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG70=\"\",0,'Detailed Cash Flow Chart'!AG70),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN70=\"\",0,'Detailed Cash Flow Chart'!AN70),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE70\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S70=\"\",0,'Detailed Cash Flow Chart'!S70),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U70=\"\",0,'Detailed Cash Flow Chart'!U70),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W70=\"\",0,'Detailed Cash Flow Chart'!W70),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y70=\"\",0,'Detailed Cash Flow Chart'!Y70),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA70=\"\",0,'Detailed Cash Flow Chart'!AA70),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG70=\"\",0,'Detailed Cash Flow Chart'!AG70),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN70=\"\",0,'Detailed Cash Flow Chart'!AN70),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG70\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S70=\"\",0,'Detailed Cash Flow Chart'!S70),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U70=\"\",0,'Detailed Cash Flow Chart'!U70),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W70=\"\",0,'Detailed Cash Flow Chart'!W70),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y70=\"\",0,'Detailed Cash Flow Chart'!Y70),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA70=\"\",0,'Detailed Cash Flow Chart'!AA70),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG70=\"\",0,'Detailed Cash Flow Chart'!AG70),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN70=\"\",0,'Detailed Cash Flow Chart'!AN70),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI70\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S70=\"\",0,'Detailed Cash Flow Chart'!S70),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U70=\"\",0,'Detailed Cash Flow Chart'!U70),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W70=\"\",0,'Detailed Cash Flow Chart'!W70),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y70=\"\",0,'Detailed Cash Flow Chart'!Y70),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA70=\"\",0,'Detailed Cash Flow Chart'!AA70),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG70=\"\",0,'Detailed Cash Flow Chart'!AG70),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN70=\"\",0,'Detailed Cash Flow Chart'!AN70),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ71","v":""},{"$f":"'Detailed Cash Flow Chart'!B71","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D71","v":0},{"$f":"'Detailed Cash Flow Chart'!C71","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E71=0,NA(),M71-'Detailed Cash Flow Chart'!E71)","v":{"$error":"#VALUE!"}},null,{"$f":"Y71\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S71=\"\",0,'Detailed Cash Flow Chart'!S71),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U71=\"\",0,'Detailed Cash Flow Chart'!U71),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W71=\"\",0,'Detailed Cash Flow Chart'!W71),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y71=\"\",0,'Detailed Cash Flow Chart'!Y71),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA71=\"\",0,'Detailed Cash Flow Chart'!AA71),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG71=\"\",0,'Detailed Cash Flow Chart'!AG71),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN71=\"\",0,'Detailed Cash Flow Chart'!AN71),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA71\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S71=\"\",0,'Detailed Cash Flow Chart'!S71),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U71=\"\",0,'Detailed Cash Flow Chart'!U71),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W71=\"\",0,'Detailed Cash Flow Chart'!W71),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y71=\"\",0,'Detailed Cash Flow Chart'!Y71),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA71=\"\",0,'Detailed Cash Flow Chart'!AA71),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG71=\"\",0,'Detailed Cash Flow Chart'!AG71),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN71=\"\",0,'Detailed Cash Flow Chart'!AN71),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC71\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S71=\"\",0,'Detailed Cash Flow Chart'!S71),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U71=\"\",0,'Detailed Cash Flow Chart'!U71),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W71=\"\",0,'Detailed Cash Flow Chart'!W71),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y71=\"\",0,'Detailed Cash Flow Chart'!Y71),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA71=\"\",0,'Detailed Cash Flow Chart'!AA71),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG71=\"\",0,'Detailed Cash Flow Chart'!AG71),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN71=\"\",0,'Detailed Cash Flow Chart'!AN71),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE71\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S71=\"\",0,'Detailed Cash Flow Chart'!S71),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U71=\"\",0,'Detailed Cash Flow Chart'!U71),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W71=\"\",0,'Detailed Cash Flow Chart'!W71),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y71=\"\",0,'Detailed Cash Flow Chart'!Y71),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA71=\"\",0,'Detailed Cash Flow Chart'!AA71),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG71=\"\",0,'Detailed Cash Flow Chart'!AG71),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN71=\"\",0,'Detailed Cash Flow Chart'!AN71),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG71\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S71=\"\",0,'Detailed Cash Flow Chart'!S71),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U71=\"\",0,'Detailed Cash Flow Chart'!U71),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W71=\"\",0,'Detailed Cash Flow Chart'!W71),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y71=\"\",0,'Detailed Cash Flow Chart'!Y71),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA71=\"\",0,'Detailed Cash Flow Chart'!AA71),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG71=\"\",0,'Detailed Cash Flow Chart'!AG71),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN71=\"\",0,'Detailed Cash Flow Chart'!AN71),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI71\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S71=\"\",0,'Detailed Cash Flow Chart'!S71),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U71=\"\",0,'Detailed Cash Flow Chart'!U71),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W71=\"\",0,'Detailed Cash Flow Chart'!W71),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y71=\"\",0,'Detailed Cash Flow Chart'!Y71),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA71=\"\",0,'Detailed Cash Flow Chart'!AA71),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG71=\"\",0,'Detailed Cash Flow Chart'!AG71),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN71=\"\",0,'Detailed Cash Flow Chart'!AN71),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ72","v":""},{"$f":"'Detailed Cash Flow Chart'!B72","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D72","v":0},{"$f":"'Detailed Cash Flow Chart'!C72","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E72=0,NA(),M72-'Detailed Cash Flow Chart'!E72)","v":{"$error":"#VALUE!"}},null,{"$f":"Y72\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S72=\"\",0,'Detailed Cash Flow Chart'!S72),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U72=\"\",0,'Detailed Cash Flow Chart'!U72),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W72=\"\",0,'Detailed Cash Flow Chart'!W72),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y72=\"\",0,'Detailed Cash Flow Chart'!Y72),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA72=\"\",0,'Detailed Cash Flow Chart'!AA72),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG72=\"\",0,'Detailed Cash Flow Chart'!AG72),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN72=\"\",0,'Detailed Cash Flow Chart'!AN72),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA72\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S72=\"\",0,'Detailed Cash Flow Chart'!S72),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U72=\"\",0,'Detailed Cash Flow Chart'!U72),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W72=\"\",0,'Detailed Cash Flow Chart'!W72),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y72=\"\",0,'Detailed Cash Flow Chart'!Y72),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA72=\"\",0,'Detailed Cash Flow Chart'!AA72),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG72=\"\",0,'Detailed Cash Flow Chart'!AG72),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN72=\"\",0,'Detailed Cash Flow Chart'!AN72),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC72\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S72=\"\",0,'Detailed Cash Flow Chart'!S72),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U72=\"\",0,'Detailed Cash Flow Chart'!U72),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W72=\"\",0,'Detailed Cash Flow Chart'!W72),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y72=\"\",0,'Detailed Cash Flow Chart'!Y72),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA72=\"\",0,'Detailed Cash Flow Chart'!AA72),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG72=\"\",0,'Detailed Cash Flow Chart'!AG72),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN72=\"\",0,'Detailed Cash Flow Chart'!AN72),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE72\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S72=\"\",0,'Detailed Cash Flow Chart'!S72),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U72=\"\",0,'Detailed Cash Flow Chart'!U72),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W72=\"\",0,'Detailed Cash Flow Chart'!W72),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y72=\"\",0,'Detailed Cash Flow Chart'!Y72),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA72=\"\",0,'Detailed Cash Flow Chart'!AA72),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG72=\"\",0,'Detailed Cash Flow Chart'!AG72),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN72=\"\",0,'Detailed Cash Flow Chart'!AN72),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG72\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S72=\"\",0,'Detailed Cash Flow Chart'!S72),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U72=\"\",0,'Detailed Cash Flow Chart'!U72),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W72=\"\",0,'Detailed Cash Flow Chart'!W72),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y72=\"\",0,'Detailed Cash Flow Chart'!Y72),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA72=\"\",0,'Detailed Cash Flow Chart'!AA72),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG72=\"\",0,'Detailed Cash Flow Chart'!AG72),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN72=\"\",0,'Detailed Cash Flow Chart'!AN72),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI72\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S72=\"\",0,'Detailed Cash Flow Chart'!S72),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U72=\"\",0,'Detailed Cash Flow Chart'!U72),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W72=\"\",0,'Detailed Cash Flow Chart'!W72),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y72=\"\",0,'Detailed Cash Flow Chart'!Y72),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA72=\"\",0,'Detailed Cash Flow Chart'!AA72),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG72=\"\",0,'Detailed Cash Flow Chart'!AG72),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN72=\"\",0,'Detailed Cash Flow Chart'!AN72),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ73","v":""},{"$f":"'Detailed Cash Flow Chart'!B73","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D73","v":0},{"$f":"'Detailed Cash Flow Chart'!C73","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E73=0,NA(),M73-'Detailed Cash Flow Chart'!E73)","v":{"$error":"#VALUE!"}},null,{"$f":"Y73\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S73=\"\",0,'Detailed Cash Flow Chart'!S73),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U73=\"\",0,'Detailed Cash Flow Chart'!U73),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W73=\"\",0,'Detailed Cash Flow Chart'!W73),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y73=\"\",0,'Detailed Cash Flow Chart'!Y73),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA73=\"\",0,'Detailed Cash Flow Chart'!AA73),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG73=\"\",0,'Detailed Cash Flow Chart'!AG73),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN73=\"\",0,'Detailed Cash Flow Chart'!AN73),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA73\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S73=\"\",0,'Detailed Cash Flow Chart'!S73),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U73=\"\",0,'Detailed Cash Flow Chart'!U73),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W73=\"\",0,'Detailed Cash Flow Chart'!W73),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y73=\"\",0,'Detailed Cash Flow Chart'!Y73),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA73=\"\",0,'Detailed Cash Flow Chart'!AA73),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG73=\"\",0,'Detailed Cash Flow Chart'!AG73),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN73=\"\",0,'Detailed Cash Flow Chart'!AN73),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC73\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S73=\"\",0,'Detailed Cash Flow Chart'!S73),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U73=\"\",0,'Detailed Cash Flow Chart'!U73),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W73=\"\",0,'Detailed Cash Flow Chart'!W73),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y73=\"\",0,'Detailed Cash Flow Chart'!Y73),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA73=\"\",0,'Detailed Cash Flow Chart'!AA73),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG73=\"\",0,'Detailed Cash Flow Chart'!AG73),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN73=\"\",0,'Detailed Cash Flow Chart'!AN73),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE73\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S73=\"\",0,'Detailed Cash Flow Chart'!S73),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U73=\"\",0,'Detailed Cash Flow Chart'!U73),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W73=\"\",0,'Detailed Cash Flow Chart'!W73),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y73=\"\",0,'Detailed Cash Flow Chart'!Y73),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA73=\"\",0,'Detailed Cash Flow Chart'!AA73),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG73=\"\",0,'Detailed Cash Flow Chart'!AG73),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN73=\"\",0,'Detailed Cash Flow Chart'!AN73),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG73\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S73=\"\",0,'Detailed Cash Flow Chart'!S73),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U73=\"\",0,'Detailed Cash Flow Chart'!U73),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W73=\"\",0,'Detailed Cash Flow Chart'!W73),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y73=\"\",0,'Detailed Cash Flow Chart'!Y73),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA73=\"\",0,'Detailed Cash Flow Chart'!AA73),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG73=\"\",0,'Detailed Cash Flow Chart'!AG73),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN73=\"\",0,'Detailed Cash Flow Chart'!AN73),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI73\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S73=\"\",0,'Detailed Cash Flow Chart'!S73),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U73=\"\",0,'Detailed Cash Flow Chart'!U73),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W73=\"\",0,'Detailed Cash Flow Chart'!W73),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y73=\"\",0,'Detailed Cash Flow Chart'!Y73),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA73=\"\",0,'Detailed Cash Flow Chart'!AA73),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG73=\"\",0,'Detailed Cash Flow Chart'!AG73),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN73=\"\",0,'Detailed Cash Flow Chart'!AN73),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ74","v":""},{"$f":"'Detailed Cash Flow Chart'!B74","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D74","v":0},{"$f":"'Detailed Cash Flow Chart'!C74","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E74=0,NA(),M74-'Detailed Cash Flow Chart'!E74)","v":{"$error":"#VALUE!"}},null,{"$f":"Y74\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S74=\"\",0,'Detailed Cash Flow Chart'!S74),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U74=\"\",0,'Detailed Cash Flow Chart'!U74),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W74=\"\",0,'Detailed Cash Flow Chart'!W74),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y74=\"\",0,'Detailed Cash Flow Chart'!Y74),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA74=\"\",0,'Detailed Cash Flow Chart'!AA74),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG74=\"\",0,'Detailed Cash Flow Chart'!AG74),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN74=\"\",0,'Detailed Cash Flow Chart'!AN74),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA74\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S74=\"\",0,'Detailed Cash Flow Chart'!S74),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U74=\"\",0,'Detailed Cash Flow Chart'!U74),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W74=\"\",0,'Detailed Cash Flow Chart'!W74),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y74=\"\",0,'Detailed Cash Flow Chart'!Y74),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA74=\"\",0,'Detailed Cash Flow Chart'!AA74),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG74=\"\",0,'Detailed Cash Flow Chart'!AG74),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN74=\"\",0,'Detailed Cash Flow Chart'!AN74),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC74\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S74=\"\",0,'Detailed Cash Flow Chart'!S74),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U74=\"\",0,'Detailed Cash Flow Chart'!U74),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W74=\"\",0,'Detailed Cash Flow Chart'!W74),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y74=\"\",0,'Detailed Cash Flow Chart'!Y74),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA74=\"\",0,'Detailed Cash Flow Chart'!AA74),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG74=\"\",0,'Detailed Cash Flow Chart'!AG74),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN74=\"\",0,'Detailed Cash Flow Chart'!AN74),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE74\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S74=\"\",0,'Detailed Cash Flow Chart'!S74),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U74=\"\",0,'Detailed Cash Flow Chart'!U74),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W74=\"\",0,'Detailed Cash Flow Chart'!W74),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y74=\"\",0,'Detailed Cash Flow Chart'!Y74),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA74=\"\",0,'Detailed Cash Flow Chart'!AA74),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG74=\"\",0,'Detailed Cash Flow Chart'!AG74),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN74=\"\",0,'Detailed Cash Flow Chart'!AN74),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG74\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S74=\"\",0,'Detailed Cash Flow Chart'!S74),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U74=\"\",0,'Detailed Cash Flow Chart'!U74),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W74=\"\",0,'Detailed Cash Flow Chart'!W74),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y74=\"\",0,'Detailed Cash Flow Chart'!Y74),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA74=\"\",0,'Detailed Cash Flow Chart'!AA74),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG74=\"\",0,'Detailed Cash Flow Chart'!AG74),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN74=\"\",0,'Detailed Cash Flow Chart'!AN74),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI74\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S74=\"\",0,'Detailed Cash Flow Chart'!S74),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U74=\"\",0,'Detailed Cash Flow Chart'!U74),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W74=\"\",0,'Detailed Cash Flow Chart'!W74),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y74=\"\",0,'Detailed Cash Flow Chart'!Y74),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA74=\"\",0,'Detailed Cash Flow Chart'!AA74),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG74=\"\",0,'Detailed Cash Flow Chart'!AG74),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN74=\"\",0,'Detailed Cash Flow Chart'!AN74),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ75","v":""},{"$f":"'Detailed Cash Flow Chart'!B75","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D75","v":0},{"$f":"'Detailed Cash Flow Chart'!C75","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E75=0,NA(),M75-'Detailed Cash Flow Chart'!E75)","v":{"$error":"#VALUE!"}},null,{"$f":"Y75\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S75=\"\",0,'Detailed Cash Flow Chart'!S75),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U75=\"\",0,'Detailed Cash Flow Chart'!U75),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W75=\"\",0,'Detailed Cash Flow Chart'!W75),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y75=\"\",0,'Detailed Cash Flow Chart'!Y75),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA75=\"\",0,'Detailed Cash Flow Chart'!AA75),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG75=\"\",0,'Detailed Cash Flow Chart'!AG75),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN75=\"\",0,'Detailed Cash Flow Chart'!AN75),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA75\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S75=\"\",0,'Detailed Cash Flow Chart'!S75),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U75=\"\",0,'Detailed Cash Flow Chart'!U75),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W75=\"\",0,'Detailed Cash Flow Chart'!W75),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y75=\"\",0,'Detailed Cash Flow Chart'!Y75),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA75=\"\",0,'Detailed Cash Flow Chart'!AA75),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG75=\"\",0,'Detailed Cash Flow Chart'!AG75),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN75=\"\",0,'Detailed Cash Flow Chart'!AN75),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC75\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S75=\"\",0,'Detailed Cash Flow Chart'!S75),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U75=\"\",0,'Detailed Cash Flow Chart'!U75),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W75=\"\",0,'Detailed Cash Flow Chart'!W75),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y75=\"\",0,'Detailed Cash Flow Chart'!Y75),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA75=\"\",0,'Detailed Cash Flow Chart'!AA75),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG75=\"\",0,'Detailed Cash Flow Chart'!AG75),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN75=\"\",0,'Detailed Cash Flow Chart'!AN75),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE75\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S75=\"\",0,'Detailed Cash Flow Chart'!S75),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U75=\"\",0,'Detailed Cash Flow Chart'!U75),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W75=\"\",0,'Detailed Cash Flow Chart'!W75),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y75=\"\",0,'Detailed Cash Flow Chart'!Y75),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA75=\"\",0,'Detailed Cash Flow Chart'!AA75),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG75=\"\",0,'Detailed Cash Flow Chart'!AG75),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN75=\"\",0,'Detailed Cash Flow Chart'!AN75),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG75\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S75=\"\",0,'Detailed Cash Flow Chart'!S75),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U75=\"\",0,'Detailed Cash Flow Chart'!U75),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W75=\"\",0,'Detailed Cash Flow Chart'!W75),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y75=\"\",0,'Detailed Cash Flow Chart'!Y75),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA75=\"\",0,'Detailed Cash Flow Chart'!AA75),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG75=\"\",0,'Detailed Cash Flow Chart'!AG75),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN75=\"\",0,'Detailed Cash Flow Chart'!AN75),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI75\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S75=\"\",0,'Detailed Cash Flow Chart'!S75),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U75=\"\",0,'Detailed Cash Flow Chart'!U75),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W75=\"\",0,'Detailed Cash Flow Chart'!W75),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y75=\"\",0,'Detailed Cash Flow Chart'!Y75),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA75=\"\",0,'Detailed Cash Flow Chart'!AA75),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG75=\"\",0,'Detailed Cash Flow Chart'!AG75),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN75=\"\",0,'Detailed Cash Flow Chart'!AN75),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ76","v":""},{"$f":"'Detailed Cash Flow Chart'!B76","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D76","v":0},{"$f":"'Detailed Cash Flow Chart'!C76","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E76=0,NA(),M76-'Detailed Cash Flow Chart'!E76)","v":{"$error":"#VALUE!"}},null,{"$f":"Y76\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S76=\"\",0,'Detailed Cash Flow Chart'!S76),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U76=\"\",0,'Detailed Cash Flow Chart'!U76),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W76=\"\",0,'Detailed Cash Flow Chart'!W76),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y76=\"\",0,'Detailed Cash Flow Chart'!Y76),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA76=\"\",0,'Detailed Cash Flow Chart'!AA76),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG76=\"\",0,'Detailed Cash Flow Chart'!AG76),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN76=\"\",0,'Detailed Cash Flow Chart'!AN76),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA76\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S76=\"\",0,'Detailed Cash Flow Chart'!S76),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U76=\"\",0,'Detailed Cash Flow Chart'!U76),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W76=\"\",0,'Detailed Cash Flow Chart'!W76),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y76=\"\",0,'Detailed Cash Flow Chart'!Y76),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA76=\"\",0,'Detailed Cash Flow Chart'!AA76),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG76=\"\",0,'Detailed Cash Flow Chart'!AG76),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN76=\"\",0,'Detailed Cash Flow Chart'!AN76),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC76\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S76=\"\",0,'Detailed Cash Flow Chart'!S76),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U76=\"\",0,'Detailed Cash Flow Chart'!U76),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W76=\"\",0,'Detailed Cash Flow Chart'!W76),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y76=\"\",0,'Detailed Cash Flow Chart'!Y76),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA76=\"\",0,'Detailed Cash Flow Chart'!AA76),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG76=\"\",0,'Detailed Cash Flow Chart'!AG76),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN76=\"\",0,'Detailed Cash Flow Chart'!AN76),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE76\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S76=\"\",0,'Detailed Cash Flow Chart'!S76),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U76=\"\",0,'Detailed Cash Flow Chart'!U76),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W76=\"\",0,'Detailed Cash Flow Chart'!W76),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y76=\"\",0,'Detailed Cash Flow Chart'!Y76),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA76=\"\",0,'Detailed Cash Flow Chart'!AA76),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG76=\"\",0,'Detailed Cash Flow Chart'!AG76),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN76=\"\",0,'Detailed Cash Flow Chart'!AN76),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG76\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S76=\"\",0,'Detailed Cash Flow Chart'!S76),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U76=\"\",0,'Detailed Cash Flow Chart'!U76),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W76=\"\",0,'Detailed Cash Flow Chart'!W76),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y76=\"\",0,'Detailed Cash Flow Chart'!Y76),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA76=\"\",0,'Detailed Cash Flow Chart'!AA76),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG76=\"\",0,'Detailed Cash Flow Chart'!AG76),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN76=\"\",0,'Detailed Cash Flow Chart'!AN76),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI76\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S76=\"\",0,'Detailed Cash Flow Chart'!S76),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U76=\"\",0,'Detailed Cash Flow Chart'!U76),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W76=\"\",0,'Detailed Cash Flow Chart'!W76),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y76=\"\",0,'Detailed Cash Flow Chart'!Y76),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA76=\"\",0,'Detailed Cash Flow Chart'!AA76),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG76=\"\",0,'Detailed Cash Flow Chart'!AG76),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN76=\"\",0,'Detailed Cash Flow Chart'!AN76),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ77","v":""},{"$f":"'Detailed Cash Flow Chart'!B77","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D77","v":0},{"$f":"'Detailed Cash Flow Chart'!C77","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ77","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E77=0,NA(),M77-'Detailed Cash Flow Chart'!E77)","v":{"$error":"#VALUE!"}},null,{"$f":"Y77\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S77=\"\",0,'Detailed Cash Flow Chart'!S77),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U77=\"\",0,'Detailed Cash Flow Chart'!U77),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W77=\"\",0,'Detailed Cash Flow Chart'!W77),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y77=\"\",0,'Detailed Cash Flow Chart'!Y77),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA77=\"\",0,'Detailed Cash Flow Chart'!AA77),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG77=\"\",0,'Detailed Cash Flow Chart'!AG77),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN77=\"\",0,'Detailed Cash Flow Chart'!AN77),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA77\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S77=\"\",0,'Detailed Cash Flow Chart'!S77),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U77=\"\",0,'Detailed Cash Flow Chart'!U77),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W77=\"\",0,'Detailed Cash Flow Chart'!W77),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y77=\"\",0,'Detailed Cash Flow Chart'!Y77),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA77=\"\",0,'Detailed Cash Flow Chart'!AA77),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG77=\"\",0,'Detailed Cash Flow Chart'!AG77),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN77=\"\",0,'Detailed Cash Flow Chart'!AN77),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC77\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S77=\"\",0,'Detailed Cash Flow Chart'!S77),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U77=\"\",0,'Detailed Cash Flow Chart'!U77),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W77=\"\",0,'Detailed Cash Flow Chart'!W77),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y77=\"\",0,'Detailed Cash Flow Chart'!Y77),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA77=\"\",0,'Detailed Cash Flow Chart'!AA77),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG77=\"\",0,'Detailed Cash Flow Chart'!AG77),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN77=\"\",0,'Detailed Cash Flow Chart'!AN77),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE77\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S77=\"\",0,'Detailed Cash Flow Chart'!S77),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U77=\"\",0,'Detailed Cash Flow Chart'!U77),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W77=\"\",0,'Detailed Cash Flow Chart'!W77),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y77=\"\",0,'Detailed Cash Flow Chart'!Y77),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA77=\"\",0,'Detailed Cash Flow Chart'!AA77),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG77=\"\",0,'Detailed Cash Flow Chart'!AG77),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN77=\"\",0,'Detailed Cash Flow Chart'!AN77),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG77\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S77=\"\",0,'Detailed Cash Flow Chart'!S77),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U77=\"\",0,'Detailed Cash Flow Chart'!U77),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W77=\"\",0,'Detailed Cash Flow Chart'!W77),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y77=\"\",0,'Detailed Cash Flow Chart'!Y77),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA77=\"\",0,'Detailed Cash Flow Chart'!AA77),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG77=\"\",0,'Detailed Cash Flow Chart'!AG77),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN77=\"\",0,'Detailed Cash Flow Chart'!AN77),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI77\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S77=\"\",0,'Detailed Cash Flow Chart'!S77),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U77=\"\",0,'Detailed Cash Flow Chart'!U77),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W77=\"\",0,'Detailed Cash Flow Chart'!W77),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y77=\"\",0,'Detailed Cash Flow Chart'!Y77),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA77=\"\",0,'Detailed Cash Flow Chart'!AA77),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG77=\"\",0,'Detailed Cash Flow Chart'!AG77),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN77=\"\",0,'Detailed Cash Flow Chart'!AN77),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ78","v":""},{"$f":"'Detailed Cash Flow Chart'!B78","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D78","v":0},{"$f":"'Detailed Cash Flow Chart'!C78","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ78","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E78=0,NA(),M78-'Detailed Cash Flow Chart'!E78)","v":{"$error":"#VALUE!"}},null,{"$f":"Y78\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S78=\"\",0,'Detailed Cash Flow Chart'!S78),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U78=\"\",0,'Detailed Cash Flow Chart'!U78),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W78=\"\",0,'Detailed Cash Flow Chart'!W78),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y78=\"\",0,'Detailed Cash Flow Chart'!Y78),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA78=\"\",0,'Detailed Cash Flow Chart'!AA78),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG78=\"\",0,'Detailed Cash Flow Chart'!AG78),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN78=\"\",0,'Detailed Cash Flow Chart'!AN78),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA78\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S78=\"\",0,'Detailed Cash Flow Chart'!S78),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U78=\"\",0,'Detailed Cash Flow Chart'!U78),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W78=\"\",0,'Detailed Cash Flow Chart'!W78),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y78=\"\",0,'Detailed Cash Flow Chart'!Y78),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA78=\"\",0,'Detailed Cash Flow Chart'!AA78),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG78=\"\",0,'Detailed Cash Flow Chart'!AG78),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN78=\"\",0,'Detailed Cash Flow Chart'!AN78),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC78\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S78=\"\",0,'Detailed Cash Flow Chart'!S78),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U78=\"\",0,'Detailed Cash Flow Chart'!U78),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W78=\"\",0,'Detailed Cash Flow Chart'!W78),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y78=\"\",0,'Detailed Cash Flow Chart'!Y78),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA78=\"\",0,'Detailed Cash Flow Chart'!AA78),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG78=\"\",0,'Detailed Cash Flow Chart'!AG78),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN78=\"\",0,'Detailed Cash Flow Chart'!AN78),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE78\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S78=\"\",0,'Detailed Cash Flow Chart'!S78),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U78=\"\",0,'Detailed Cash Flow Chart'!U78),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W78=\"\",0,'Detailed Cash Flow Chart'!W78),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y78=\"\",0,'Detailed Cash Flow Chart'!Y78),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA78=\"\",0,'Detailed Cash Flow Chart'!AA78),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG78=\"\",0,'Detailed Cash Flow Chart'!AG78),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN78=\"\",0,'Detailed Cash Flow Chart'!AN78),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG78\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S78=\"\",0,'Detailed Cash Flow Chart'!S78),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U78=\"\",0,'Detailed Cash Flow Chart'!U78),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W78=\"\",0,'Detailed Cash Flow Chart'!W78),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y78=\"\",0,'Detailed Cash Flow Chart'!Y78),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA78=\"\",0,'Detailed Cash Flow Chart'!AA78),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG78=\"\",0,'Detailed Cash Flow Chart'!AG78),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN78=\"\",0,'Detailed Cash Flow Chart'!AN78),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI78\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S78=\"\",0,'Detailed Cash Flow Chart'!S78),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U78=\"\",0,'Detailed Cash Flow Chart'!U78),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W78=\"\",0,'Detailed Cash Flow Chart'!W78),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y78=\"\",0,'Detailed Cash Flow Chart'!Y78),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA78=\"\",0,'Detailed Cash Flow Chart'!AA78),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG78=\"\",0,'Detailed Cash Flow Chart'!AG78),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN78=\"\",0,'Detailed Cash Flow Chart'!AN78),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ79","v":""},{"$f":"'Detailed Cash Flow Chart'!B79","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D79","v":0},{"$f":"'Detailed Cash Flow Chart'!C79","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ79","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E79=0,NA(),M79-'Detailed Cash Flow Chart'!E79)","v":{"$error":"#VALUE!"}},null,{"$f":"Y79\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S79=\"\",0,'Detailed Cash Flow Chart'!S79),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U79=\"\",0,'Detailed Cash Flow Chart'!U79),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W79=\"\",0,'Detailed Cash Flow Chart'!W79),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y79=\"\",0,'Detailed Cash Flow Chart'!Y79),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA79=\"\",0,'Detailed Cash Flow Chart'!AA79),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG79=\"\",0,'Detailed Cash Flow Chart'!AG79),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN79=\"\",0,'Detailed Cash Flow Chart'!AN79),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA79\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S79=\"\",0,'Detailed Cash Flow Chart'!S79),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U79=\"\",0,'Detailed Cash Flow Chart'!U79),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W79=\"\",0,'Detailed Cash Flow Chart'!W79),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y79=\"\",0,'Detailed Cash Flow Chart'!Y79),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA79=\"\",0,'Detailed Cash Flow Chart'!AA79),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG79=\"\",0,'Detailed Cash Flow Chart'!AG79),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN79=\"\",0,'Detailed Cash Flow Chart'!AN79),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC79\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S79=\"\",0,'Detailed Cash Flow Chart'!S79),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U79=\"\",0,'Detailed Cash Flow Chart'!U79),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W79=\"\",0,'Detailed Cash Flow Chart'!W79),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y79=\"\",0,'Detailed Cash Flow Chart'!Y79),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA79=\"\",0,'Detailed Cash Flow Chart'!AA79),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG79=\"\",0,'Detailed Cash Flow Chart'!AG79),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN79=\"\",0,'Detailed Cash Flow Chart'!AN79),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE79\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S79=\"\",0,'Detailed Cash Flow Chart'!S79),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U79=\"\",0,'Detailed Cash Flow Chart'!U79),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W79=\"\",0,'Detailed Cash Flow Chart'!W79),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y79=\"\",0,'Detailed Cash Flow Chart'!Y79),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA79=\"\",0,'Detailed Cash Flow Chart'!AA79),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG79=\"\",0,'Detailed Cash Flow Chart'!AG79),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN79=\"\",0,'Detailed Cash Flow Chart'!AN79),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG79\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S79=\"\",0,'Detailed Cash Flow Chart'!S79),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U79=\"\",0,'Detailed Cash Flow Chart'!U79),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W79=\"\",0,'Detailed Cash Flow Chart'!W79),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y79=\"\",0,'Detailed Cash Flow Chart'!Y79),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA79=\"\",0,'Detailed Cash Flow Chart'!AA79),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG79=\"\",0,'Detailed Cash Flow Chart'!AG79),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN79=\"\",0,'Detailed Cash Flow Chart'!AN79),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI79\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S79=\"\",0,'Detailed Cash Flow Chart'!S79),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U79=\"\",0,'Detailed Cash Flow Chart'!U79),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W79=\"\",0,'Detailed Cash Flow Chart'!W79),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y79=\"\",0,'Detailed Cash Flow Chart'!Y79),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA79=\"\",0,'Detailed Cash Flow Chart'!AA79),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG79=\"\",0,'Detailed Cash Flow Chart'!AG79),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN79=\"\",0,'Detailed Cash Flow Chart'!AN79),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ80","v":""},{"$f":"'Detailed Cash Flow Chart'!B80","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D80","v":0},{"$f":"'Detailed Cash Flow Chart'!C80","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ80","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E80=0,NA(),M80-'Detailed Cash Flow Chart'!E80)","v":{"$error":"#VALUE!"}},null,{"$f":"Y80\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S80=\"\",0,'Detailed Cash Flow Chart'!S80),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U80=\"\",0,'Detailed Cash Flow Chart'!U80),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W80=\"\",0,'Detailed Cash Flow Chart'!W80),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y80=\"\",0,'Detailed Cash Flow Chart'!Y80),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA80=\"\",0,'Detailed Cash Flow Chart'!AA80),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG80=\"\",0,'Detailed Cash Flow Chart'!AG80),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN80=\"\",0,'Detailed Cash Flow Chart'!AN80),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA80\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S80=\"\",0,'Detailed Cash Flow Chart'!S80),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U80=\"\",0,'Detailed Cash Flow Chart'!U80),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W80=\"\",0,'Detailed Cash Flow Chart'!W80),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y80=\"\",0,'Detailed Cash Flow Chart'!Y80),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA80=\"\",0,'Detailed Cash Flow Chart'!AA80),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG80=\"\",0,'Detailed Cash Flow Chart'!AG80),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN80=\"\",0,'Detailed Cash Flow Chart'!AN80),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC80\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S80=\"\",0,'Detailed Cash Flow Chart'!S80),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U80=\"\",0,'Detailed Cash Flow Chart'!U80),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W80=\"\",0,'Detailed Cash Flow Chart'!W80),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y80=\"\",0,'Detailed Cash Flow Chart'!Y80),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA80=\"\",0,'Detailed Cash Flow Chart'!AA80),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG80=\"\",0,'Detailed Cash Flow Chart'!AG80),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN80=\"\",0,'Detailed Cash Flow Chart'!AN80),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE80\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S80=\"\",0,'Detailed Cash Flow Chart'!S80),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U80=\"\",0,'Detailed Cash Flow Chart'!U80),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W80=\"\",0,'Detailed Cash Flow Chart'!W80),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y80=\"\",0,'Detailed Cash Flow Chart'!Y80),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA80=\"\",0,'Detailed Cash Flow Chart'!AA80),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG80=\"\",0,'Detailed Cash Flow Chart'!AG80),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN80=\"\",0,'Detailed Cash Flow Chart'!AN80),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG80\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S80=\"\",0,'Detailed Cash Flow Chart'!S80),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U80=\"\",0,'Detailed Cash Flow Chart'!U80),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W80=\"\",0,'Detailed Cash Flow Chart'!W80),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y80=\"\",0,'Detailed Cash Flow Chart'!Y80),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA80=\"\",0,'Detailed Cash Flow Chart'!AA80),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG80=\"\",0,'Detailed Cash Flow Chart'!AG80),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN80=\"\",0,'Detailed Cash Flow Chart'!AN80),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI80\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S80=\"\",0,'Detailed Cash Flow Chart'!S80),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U80=\"\",0,'Detailed Cash Flow Chart'!U80),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W80=\"\",0,'Detailed Cash Flow Chart'!W80),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y80=\"\",0,'Detailed Cash Flow Chart'!Y80),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA80=\"\",0,'Detailed Cash Flow Chart'!AA80),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG80=\"\",0,'Detailed Cash Flow Chart'!AG80),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN80=\"\",0,'Detailed Cash Flow Chart'!AN80),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ81","v":""},{"$f":"'Detailed Cash Flow Chart'!B81","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D81","v":0},{"$f":"'Detailed Cash Flow Chart'!C81","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ81","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E81=0,NA(),M81-'Detailed Cash Flow Chart'!E81)","v":{"$error":"#VALUE!"}},null,{"$f":"Y81\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S81=\"\",0,'Detailed Cash Flow Chart'!S81),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U81=\"\",0,'Detailed Cash Flow Chart'!U81),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W81=\"\",0,'Detailed Cash Flow Chart'!W81),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y81=\"\",0,'Detailed Cash Flow Chart'!Y81),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA81=\"\",0,'Detailed Cash Flow Chart'!AA81),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG81=\"\",0,'Detailed Cash Flow Chart'!AG81),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN81=\"\",0,'Detailed Cash Flow Chart'!AN81),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA81\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S81=\"\",0,'Detailed Cash Flow Chart'!S81),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U81=\"\",0,'Detailed Cash Flow Chart'!U81),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W81=\"\",0,'Detailed Cash Flow Chart'!W81),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y81=\"\",0,'Detailed Cash Flow Chart'!Y81),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA81=\"\",0,'Detailed Cash Flow Chart'!AA81),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG81=\"\",0,'Detailed Cash Flow Chart'!AG81),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN81=\"\",0,'Detailed Cash Flow Chart'!AN81),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC81\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S81=\"\",0,'Detailed Cash Flow Chart'!S81),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U81=\"\",0,'Detailed Cash Flow Chart'!U81),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W81=\"\",0,'Detailed Cash Flow Chart'!W81),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y81=\"\",0,'Detailed Cash Flow Chart'!Y81),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA81=\"\",0,'Detailed Cash Flow Chart'!AA81),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG81=\"\",0,'Detailed Cash Flow Chart'!AG81),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN81=\"\",0,'Detailed Cash Flow Chart'!AN81),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE81\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S81=\"\",0,'Detailed Cash Flow Chart'!S81),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U81=\"\",0,'Detailed Cash Flow Chart'!U81),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W81=\"\",0,'Detailed Cash Flow Chart'!W81),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y81=\"\",0,'Detailed Cash Flow Chart'!Y81),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA81=\"\",0,'Detailed Cash Flow Chart'!AA81),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG81=\"\",0,'Detailed Cash Flow Chart'!AG81),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN81=\"\",0,'Detailed Cash Flow Chart'!AN81),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG81\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S81=\"\",0,'Detailed Cash Flow Chart'!S81),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U81=\"\",0,'Detailed Cash Flow Chart'!U81),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W81=\"\",0,'Detailed Cash Flow Chart'!W81),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y81=\"\",0,'Detailed Cash Flow Chart'!Y81),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA81=\"\",0,'Detailed Cash Flow Chart'!AA81),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG81=\"\",0,'Detailed Cash Flow Chart'!AG81),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN81=\"\",0,'Detailed Cash Flow Chart'!AN81),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI81\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S81=\"\",0,'Detailed Cash Flow Chart'!S81),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U81=\"\",0,'Detailed Cash Flow Chart'!U81),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W81=\"\",0,'Detailed Cash Flow Chart'!W81),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y81=\"\",0,'Detailed Cash Flow Chart'!Y81),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA81=\"\",0,'Detailed Cash Flow Chart'!AA81),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG81=\"\",0,'Detailed Cash Flow Chart'!AG81),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN81=\"\",0,'Detailed Cash Flow Chart'!AN81),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ82","v":""},{"$f":"'Detailed Cash Flow Chart'!B82","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D82","v":0},{"$f":"'Detailed Cash Flow Chart'!C82","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ82","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E82=0,NA(),M82-'Detailed Cash Flow Chart'!E82)","v":{"$error":"#VALUE!"}},null,{"$f":"Y82\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S82=\"\",0,'Detailed Cash Flow Chart'!S82),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U82=\"\",0,'Detailed Cash Flow Chart'!U82),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W82=\"\",0,'Detailed Cash Flow Chart'!W82),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y82=\"\",0,'Detailed Cash Flow Chart'!Y82),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA82=\"\",0,'Detailed Cash Flow Chart'!AA82),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG82=\"\",0,'Detailed Cash Flow Chart'!AG82),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN82=\"\",0,'Detailed Cash Flow Chart'!AN82),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA82\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S82=\"\",0,'Detailed Cash Flow Chart'!S82),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U82=\"\",0,'Detailed Cash Flow Chart'!U82),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W82=\"\",0,'Detailed Cash Flow Chart'!W82),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y82=\"\",0,'Detailed Cash Flow Chart'!Y82),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA82=\"\",0,'Detailed Cash Flow Chart'!AA82),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG82=\"\",0,'Detailed Cash Flow Chart'!AG82),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN82=\"\",0,'Detailed Cash Flow Chart'!AN82),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC82\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S82=\"\",0,'Detailed Cash Flow Chart'!S82),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U82=\"\",0,'Detailed Cash Flow Chart'!U82),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W82=\"\",0,'Detailed Cash Flow Chart'!W82),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y82=\"\",0,'Detailed Cash Flow Chart'!Y82),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA82=\"\",0,'Detailed Cash Flow Chart'!AA82),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG82=\"\",0,'Detailed Cash Flow Chart'!AG82),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN82=\"\",0,'Detailed Cash Flow Chart'!AN82),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE82\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S82=\"\",0,'Detailed Cash Flow Chart'!S82),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U82=\"\",0,'Detailed Cash Flow Chart'!U82),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W82=\"\",0,'Detailed Cash Flow Chart'!W82),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y82=\"\",0,'Detailed Cash Flow Chart'!Y82),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA82=\"\",0,'Detailed Cash Flow Chart'!AA82),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG82=\"\",0,'Detailed Cash Flow Chart'!AG82),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN82=\"\",0,'Detailed Cash Flow Chart'!AN82),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG82\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S82=\"\",0,'Detailed Cash Flow Chart'!S82),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U82=\"\",0,'Detailed Cash Flow Chart'!U82),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W82=\"\",0,'Detailed Cash Flow Chart'!W82),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y82=\"\",0,'Detailed Cash Flow Chart'!Y82),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA82=\"\",0,'Detailed Cash Flow Chart'!AA82),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG82=\"\",0,'Detailed Cash Flow Chart'!AG82),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN82=\"\",0,'Detailed Cash Flow Chart'!AN82),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI82\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S82=\"\",0,'Detailed Cash Flow Chart'!S82),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U82=\"\",0,'Detailed Cash Flow Chart'!U82),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W82=\"\",0,'Detailed Cash Flow Chart'!W82),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y82=\"\",0,'Detailed Cash Flow Chart'!Y82),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA82=\"\",0,'Detailed Cash Flow Chart'!AA82),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG82=\"\",0,'Detailed Cash Flow Chart'!AG82),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN82=\"\",0,'Detailed Cash Flow Chart'!AN82),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ83","v":""},{"$f":"'Detailed Cash Flow Chart'!B83","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D83","v":0},{"$f":"'Detailed Cash Flow Chart'!C83","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ83","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E83=0,NA(),M83-'Detailed Cash Flow Chart'!E83)","v":{"$error":"#VALUE!"}},null,{"$f":"Y83\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S83=\"\",0,'Detailed Cash Flow Chart'!S83),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U83=\"\",0,'Detailed Cash Flow Chart'!U83),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W83=\"\",0,'Detailed Cash Flow Chart'!W83),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y83=\"\",0,'Detailed Cash Flow Chart'!Y83),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA83=\"\",0,'Detailed Cash Flow Chart'!AA83),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG83=\"\",0,'Detailed Cash Flow Chart'!AG83),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN83=\"\",0,'Detailed Cash Flow Chart'!AN83),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA83\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S83=\"\",0,'Detailed Cash Flow Chart'!S83),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U83=\"\",0,'Detailed Cash Flow Chart'!U83),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W83=\"\",0,'Detailed Cash Flow Chart'!W83),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y83=\"\",0,'Detailed Cash Flow Chart'!Y83),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA83=\"\",0,'Detailed Cash Flow Chart'!AA83),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG83=\"\",0,'Detailed Cash Flow Chart'!AG83),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN83=\"\",0,'Detailed Cash Flow Chart'!AN83),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC83\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S83=\"\",0,'Detailed Cash Flow Chart'!S83),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U83=\"\",0,'Detailed Cash Flow Chart'!U83),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W83=\"\",0,'Detailed Cash Flow Chart'!W83),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y83=\"\",0,'Detailed Cash Flow Chart'!Y83),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA83=\"\",0,'Detailed Cash Flow Chart'!AA83),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG83=\"\",0,'Detailed Cash Flow Chart'!AG83),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN83=\"\",0,'Detailed Cash Flow Chart'!AN83),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE83\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S83=\"\",0,'Detailed Cash Flow Chart'!S83),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U83=\"\",0,'Detailed Cash Flow Chart'!U83),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W83=\"\",0,'Detailed Cash Flow Chart'!W83),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y83=\"\",0,'Detailed Cash Flow Chart'!Y83),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA83=\"\",0,'Detailed Cash Flow Chart'!AA83),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG83=\"\",0,'Detailed Cash Flow Chart'!AG83),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN83=\"\",0,'Detailed Cash Flow Chart'!AN83),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG83\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S83=\"\",0,'Detailed Cash Flow Chart'!S83),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U83=\"\",0,'Detailed Cash Flow Chart'!U83),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W83=\"\",0,'Detailed Cash Flow Chart'!W83),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y83=\"\",0,'Detailed Cash Flow Chart'!Y83),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA83=\"\",0,'Detailed Cash Flow Chart'!AA83),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG83=\"\",0,'Detailed Cash Flow Chart'!AG83),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN83=\"\",0,'Detailed Cash Flow Chart'!AN83),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI83\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S83=\"\",0,'Detailed Cash Flow Chart'!S83),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U83=\"\",0,'Detailed Cash Flow Chart'!U83),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W83=\"\",0,'Detailed Cash Flow Chart'!W83),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y83=\"\",0,'Detailed Cash Flow Chart'!Y83),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA83=\"\",0,'Detailed Cash Flow Chart'!AA83),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG83=\"\",0,'Detailed Cash Flow Chart'!AG83),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN83=\"\",0,'Detailed Cash Flow Chart'!AN83),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ84","v":""},{"$f":"'Detailed Cash Flow Chart'!B84","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D84","v":0},{"$f":"'Detailed Cash Flow Chart'!C84","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ84","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E84=0,NA(),M84-'Detailed Cash Flow Chart'!E84)","v":{"$error":"#VALUE!"}},null,{"$f":"Y84\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S84=\"\",0,'Detailed Cash Flow Chart'!S84),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U84=\"\",0,'Detailed Cash Flow Chart'!U84),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W84=\"\",0,'Detailed Cash Flow Chart'!W84),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y84=\"\",0,'Detailed Cash Flow Chart'!Y84),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA84=\"\",0,'Detailed Cash Flow Chart'!AA84),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG84=\"\",0,'Detailed Cash Flow Chart'!AG84),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN84=\"\",0,'Detailed Cash Flow Chart'!AN84),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA84\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S84=\"\",0,'Detailed Cash Flow Chart'!S84),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U84=\"\",0,'Detailed Cash Flow Chart'!U84),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W84=\"\",0,'Detailed Cash Flow Chart'!W84),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y84=\"\",0,'Detailed Cash Flow Chart'!Y84),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA84=\"\",0,'Detailed Cash Flow Chart'!AA84),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG84=\"\",0,'Detailed Cash Flow Chart'!AG84),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN84=\"\",0,'Detailed Cash Flow Chart'!AN84),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC84\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S84=\"\",0,'Detailed Cash Flow Chart'!S84),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U84=\"\",0,'Detailed Cash Flow Chart'!U84),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W84=\"\",0,'Detailed Cash Flow Chart'!W84),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y84=\"\",0,'Detailed Cash Flow Chart'!Y84),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA84=\"\",0,'Detailed Cash Flow Chart'!AA84),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG84=\"\",0,'Detailed Cash Flow Chart'!AG84),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN84=\"\",0,'Detailed Cash Flow Chart'!AN84),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE84\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S84=\"\",0,'Detailed Cash Flow Chart'!S84),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U84=\"\",0,'Detailed Cash Flow Chart'!U84),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W84=\"\",0,'Detailed Cash Flow Chart'!W84),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y84=\"\",0,'Detailed Cash Flow Chart'!Y84),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA84=\"\",0,'Detailed Cash Flow Chart'!AA84),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG84=\"\",0,'Detailed Cash Flow Chart'!AG84),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN84=\"\",0,'Detailed Cash Flow Chart'!AN84),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG84\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S84=\"\",0,'Detailed Cash Flow Chart'!S84),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U84=\"\",0,'Detailed Cash Flow Chart'!U84),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W84=\"\",0,'Detailed Cash Flow Chart'!W84),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y84=\"\",0,'Detailed Cash Flow Chart'!Y84),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA84=\"\",0,'Detailed Cash Flow Chart'!AA84),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG84=\"\",0,'Detailed Cash Flow Chart'!AG84),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN84=\"\",0,'Detailed Cash Flow Chart'!AN84),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI84\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S84=\"\",0,'Detailed Cash Flow Chart'!S84),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U84=\"\",0,'Detailed Cash Flow Chart'!U84),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W84=\"\",0,'Detailed Cash Flow Chart'!W84),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y84=\"\",0,'Detailed Cash Flow Chart'!Y84),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA84=\"\",0,'Detailed Cash Flow Chart'!AA84),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG84=\"\",0,'Detailed Cash Flow Chart'!AG84),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN84=\"\",0,'Detailed Cash Flow Chart'!AN84),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ85","v":""},{"$f":"'Detailed Cash Flow Chart'!B85","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D85","v":0},{"$f":"'Detailed Cash Flow Chart'!C85","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ85","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E85=0,NA(),M85-'Detailed Cash Flow Chart'!E85)","v":{"$error":"#VALUE!"}},null,{"$f":"Y85\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S85=\"\",0,'Detailed Cash Flow Chart'!S85),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U85=\"\",0,'Detailed Cash Flow Chart'!U85),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W85=\"\",0,'Detailed Cash Flow Chart'!W85),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y85=\"\",0,'Detailed Cash Flow Chart'!Y85),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA85=\"\",0,'Detailed Cash Flow Chart'!AA85),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG85=\"\",0,'Detailed Cash Flow Chart'!AG85),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN85=\"\",0,'Detailed Cash Flow Chart'!AN85),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA85\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S85=\"\",0,'Detailed Cash Flow Chart'!S85),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U85=\"\",0,'Detailed Cash Flow Chart'!U85),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W85=\"\",0,'Detailed Cash Flow Chart'!W85),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y85=\"\",0,'Detailed Cash Flow Chart'!Y85),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA85=\"\",0,'Detailed Cash Flow Chart'!AA85),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG85=\"\",0,'Detailed Cash Flow Chart'!AG85),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN85=\"\",0,'Detailed Cash Flow Chart'!AN85),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC85\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S85=\"\",0,'Detailed Cash Flow Chart'!S85),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U85=\"\",0,'Detailed Cash Flow Chart'!U85),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W85=\"\",0,'Detailed Cash Flow Chart'!W85),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y85=\"\",0,'Detailed Cash Flow Chart'!Y85),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA85=\"\",0,'Detailed Cash Flow Chart'!AA85),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG85=\"\",0,'Detailed Cash Flow Chart'!AG85),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN85=\"\",0,'Detailed Cash Flow Chart'!AN85),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE85\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S85=\"\",0,'Detailed Cash Flow Chart'!S85),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U85=\"\",0,'Detailed Cash Flow Chart'!U85),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W85=\"\",0,'Detailed Cash Flow Chart'!W85),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y85=\"\",0,'Detailed Cash Flow Chart'!Y85),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA85=\"\",0,'Detailed Cash Flow Chart'!AA85),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG85=\"\",0,'Detailed Cash Flow Chart'!AG85),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN85=\"\",0,'Detailed Cash Flow Chart'!AN85),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG85\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S85=\"\",0,'Detailed Cash Flow Chart'!S85),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U85=\"\",0,'Detailed Cash Flow Chart'!U85),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W85=\"\",0,'Detailed Cash Flow Chart'!W85),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y85=\"\",0,'Detailed Cash Flow Chart'!Y85),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA85=\"\",0,'Detailed Cash Flow Chart'!AA85),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG85=\"\",0,'Detailed Cash Flow Chart'!AG85),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN85=\"\",0,'Detailed Cash Flow Chart'!AN85),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI85\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S85=\"\",0,'Detailed Cash Flow Chart'!S85),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U85=\"\",0,'Detailed Cash Flow Chart'!U85),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W85=\"\",0,'Detailed Cash Flow Chart'!W85),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y85=\"\",0,'Detailed Cash Flow Chart'!Y85),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA85=\"\",0,'Detailed Cash Flow Chart'!AA85),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG85=\"\",0,'Detailed Cash Flow Chart'!AG85),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN85=\"\",0,'Detailed Cash Flow Chart'!AN85),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ86","v":""},{"$f":"'Detailed Cash Flow Chart'!B86","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D86","v":0},{"$f":"'Detailed Cash Flow Chart'!C86","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ86","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E86=0,NA(),M86-'Detailed Cash Flow Chart'!E86)","v":{"$error":"#VALUE!"}},null,{"$f":"Y86\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S86=\"\",0,'Detailed Cash Flow Chart'!S86),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U86=\"\",0,'Detailed Cash Flow Chart'!U86),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W86=\"\",0,'Detailed Cash Flow Chart'!W86),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y86=\"\",0,'Detailed Cash Flow Chart'!Y86),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA86=\"\",0,'Detailed Cash Flow Chart'!AA86),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG86=\"\",0,'Detailed Cash Flow Chart'!AG86),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN86=\"\",0,'Detailed Cash Flow Chart'!AN86),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA86\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S86=\"\",0,'Detailed Cash Flow Chart'!S86),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U86=\"\",0,'Detailed Cash Flow Chart'!U86),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W86=\"\",0,'Detailed Cash Flow Chart'!W86),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y86=\"\",0,'Detailed Cash Flow Chart'!Y86),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA86=\"\",0,'Detailed Cash Flow Chart'!AA86),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG86=\"\",0,'Detailed Cash Flow Chart'!AG86),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN86=\"\",0,'Detailed Cash Flow Chart'!AN86),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC86\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S86=\"\",0,'Detailed Cash Flow Chart'!S86),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U86=\"\",0,'Detailed Cash Flow Chart'!U86),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W86=\"\",0,'Detailed Cash Flow Chart'!W86),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y86=\"\",0,'Detailed Cash Flow Chart'!Y86),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA86=\"\",0,'Detailed Cash Flow Chart'!AA86),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG86=\"\",0,'Detailed Cash Flow Chart'!AG86),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN86=\"\",0,'Detailed Cash Flow Chart'!AN86),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE86\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S86=\"\",0,'Detailed Cash Flow Chart'!S86),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U86=\"\",0,'Detailed Cash Flow Chart'!U86),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W86=\"\",0,'Detailed Cash Flow Chart'!W86),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y86=\"\",0,'Detailed Cash Flow Chart'!Y86),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA86=\"\",0,'Detailed Cash Flow Chart'!AA86),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG86=\"\",0,'Detailed Cash Flow Chart'!AG86),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN86=\"\",0,'Detailed Cash Flow Chart'!AN86),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG86\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S86=\"\",0,'Detailed Cash Flow Chart'!S86),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U86=\"\",0,'Detailed Cash Flow Chart'!U86),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W86=\"\",0,'Detailed Cash Flow Chart'!W86),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y86=\"\",0,'Detailed Cash Flow Chart'!Y86),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA86=\"\",0,'Detailed Cash Flow Chart'!AA86),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG86=\"\",0,'Detailed Cash Flow Chart'!AG86),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN86=\"\",0,'Detailed Cash Flow Chart'!AN86),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI86\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S86=\"\",0,'Detailed Cash Flow Chart'!S86),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U86=\"\",0,'Detailed Cash Flow Chart'!U86),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W86=\"\",0,'Detailed Cash Flow Chart'!W86),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y86=\"\",0,'Detailed Cash Flow Chart'!Y86),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA86=\"\",0,'Detailed Cash Flow Chart'!AA86),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG86=\"\",0,'Detailed Cash Flow Chart'!AG86),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN86=\"\",0,'Detailed Cash Flow Chart'!AN86),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ87","v":""},{"$f":"'Detailed Cash Flow Chart'!B87","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D87","v":0},{"$f":"'Detailed Cash Flow Chart'!C87","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ87","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E87=0,NA(),M87-'Detailed Cash Flow Chart'!E87)","v":{"$error":"#VALUE!"}},null,{"$f":"Y87\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S87=\"\",0,'Detailed Cash Flow Chart'!S87),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U87=\"\",0,'Detailed Cash Flow Chart'!U87),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W87=\"\",0,'Detailed Cash Flow Chart'!W87),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y87=\"\",0,'Detailed Cash Flow Chart'!Y87),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA87=\"\",0,'Detailed Cash Flow Chart'!AA87),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG87=\"\",0,'Detailed Cash Flow Chart'!AG87),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN87=\"\",0,'Detailed Cash Flow Chart'!AN87),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA87\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S87=\"\",0,'Detailed Cash Flow Chart'!S87),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U87=\"\",0,'Detailed Cash Flow Chart'!U87),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W87=\"\",0,'Detailed Cash Flow Chart'!W87),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y87=\"\",0,'Detailed Cash Flow Chart'!Y87),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA87=\"\",0,'Detailed Cash Flow Chart'!AA87),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG87=\"\",0,'Detailed Cash Flow Chart'!AG87),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN87=\"\",0,'Detailed Cash Flow Chart'!AN87),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC87\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S87=\"\",0,'Detailed Cash Flow Chart'!S87),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U87=\"\",0,'Detailed Cash Flow Chart'!U87),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W87=\"\",0,'Detailed Cash Flow Chart'!W87),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y87=\"\",0,'Detailed Cash Flow Chart'!Y87),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA87=\"\",0,'Detailed Cash Flow Chart'!AA87),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG87=\"\",0,'Detailed Cash Flow Chart'!AG87),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN87=\"\",0,'Detailed Cash Flow Chart'!AN87),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE87\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S87=\"\",0,'Detailed Cash Flow Chart'!S87),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U87=\"\",0,'Detailed Cash Flow Chart'!U87),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W87=\"\",0,'Detailed Cash Flow Chart'!W87),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y87=\"\",0,'Detailed Cash Flow Chart'!Y87),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA87=\"\",0,'Detailed Cash Flow Chart'!AA87),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG87=\"\",0,'Detailed Cash Flow Chart'!AG87),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN87=\"\",0,'Detailed Cash Flow Chart'!AN87),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG87\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S87=\"\",0,'Detailed Cash Flow Chart'!S87),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U87=\"\",0,'Detailed Cash Flow Chart'!U87),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W87=\"\",0,'Detailed Cash Flow Chart'!W87),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y87=\"\",0,'Detailed Cash Flow Chart'!Y87),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA87=\"\",0,'Detailed Cash Flow Chart'!AA87),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG87=\"\",0,'Detailed Cash Flow Chart'!AG87),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN87=\"\",0,'Detailed Cash Flow Chart'!AN87),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI87\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S87=\"\",0,'Detailed Cash Flow Chart'!S87),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U87=\"\",0,'Detailed Cash Flow Chart'!U87),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W87=\"\",0,'Detailed Cash Flow Chart'!W87),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y87=\"\",0,'Detailed Cash Flow Chart'!Y87),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA87=\"\",0,'Detailed Cash Flow Chart'!AA87),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG87=\"\",0,'Detailed Cash Flow Chart'!AG87),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN87=\"\",0,'Detailed Cash Flow Chart'!AN87),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ88","v":""},{"$f":"'Detailed Cash Flow Chart'!B88","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D88","v":0},{"$f":"'Detailed Cash Flow Chart'!C88","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ88","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E88=0,NA(),M88-'Detailed Cash Flow Chart'!E88)","v":{"$error":"#VALUE!"}},null,{"$f":"Y88\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S88=\"\",0,'Detailed Cash Flow Chart'!S88),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U88=\"\",0,'Detailed Cash Flow Chart'!U88),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W88=\"\",0,'Detailed Cash Flow Chart'!W88),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y88=\"\",0,'Detailed Cash Flow Chart'!Y88),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA88=\"\",0,'Detailed Cash Flow Chart'!AA88),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG88=\"\",0,'Detailed Cash Flow Chart'!AG88),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN88=\"\",0,'Detailed Cash Flow Chart'!AN88),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA88\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S88=\"\",0,'Detailed Cash Flow Chart'!S88),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U88=\"\",0,'Detailed Cash Flow Chart'!U88),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W88=\"\",0,'Detailed Cash Flow Chart'!W88),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y88=\"\",0,'Detailed Cash Flow Chart'!Y88),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA88=\"\",0,'Detailed Cash Flow Chart'!AA88),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG88=\"\",0,'Detailed Cash Flow Chart'!AG88),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN88=\"\",0,'Detailed Cash Flow Chart'!AN88),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC88\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S88=\"\",0,'Detailed Cash Flow Chart'!S88),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U88=\"\",0,'Detailed Cash Flow Chart'!U88),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W88=\"\",0,'Detailed Cash Flow Chart'!W88),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y88=\"\",0,'Detailed Cash Flow Chart'!Y88),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA88=\"\",0,'Detailed Cash Flow Chart'!AA88),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG88=\"\",0,'Detailed Cash Flow Chart'!AG88),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN88=\"\",0,'Detailed Cash Flow Chart'!AN88),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE88\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S88=\"\",0,'Detailed Cash Flow Chart'!S88),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U88=\"\",0,'Detailed Cash Flow Chart'!U88),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W88=\"\",0,'Detailed Cash Flow Chart'!W88),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y88=\"\",0,'Detailed Cash Flow Chart'!Y88),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA88=\"\",0,'Detailed Cash Flow Chart'!AA88),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG88=\"\",0,'Detailed Cash Flow Chart'!AG88),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN88=\"\",0,'Detailed Cash Flow Chart'!AN88),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG88\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S88=\"\",0,'Detailed Cash Flow Chart'!S88),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U88=\"\",0,'Detailed Cash Flow Chart'!U88),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W88=\"\",0,'Detailed Cash Flow Chart'!W88),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y88=\"\",0,'Detailed Cash Flow Chart'!Y88),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA88=\"\",0,'Detailed Cash Flow Chart'!AA88),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG88=\"\",0,'Detailed Cash Flow Chart'!AG88),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN88=\"\",0,'Detailed Cash Flow Chart'!AN88),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI88\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S88=\"\",0,'Detailed Cash Flow Chart'!S88),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U88=\"\",0,'Detailed Cash Flow Chart'!U88),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W88=\"\",0,'Detailed Cash Flow Chart'!W88),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y88=\"\",0,'Detailed Cash Flow Chart'!Y88),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA88=\"\",0,'Detailed Cash Flow Chart'!AA88),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG88=\"\",0,'Detailed Cash Flow Chart'!AG88),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN88=\"\",0,'Detailed Cash Flow Chart'!AN88),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ89","v":""},{"$f":"'Detailed Cash Flow Chart'!B89","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D89","v":0},{"$f":"'Detailed Cash Flow Chart'!C89","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ89","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E89=0,NA(),M89-'Detailed Cash Flow Chart'!E89)","v":{"$error":"#VALUE!"}},null,{"$f":"Y89\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S89=\"\",0,'Detailed Cash Flow Chart'!S89),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U89=\"\",0,'Detailed Cash Flow Chart'!U89),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W89=\"\",0,'Detailed Cash Flow Chart'!W89),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y89=\"\",0,'Detailed Cash Flow Chart'!Y89),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA89=\"\",0,'Detailed Cash Flow Chart'!AA89),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG89=\"\",0,'Detailed Cash Flow Chart'!AG89),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN89=\"\",0,'Detailed Cash Flow Chart'!AN89),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA89\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S89=\"\",0,'Detailed Cash Flow Chart'!S89),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U89=\"\",0,'Detailed Cash Flow Chart'!U89),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W89=\"\",0,'Detailed Cash Flow Chart'!W89),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y89=\"\",0,'Detailed Cash Flow Chart'!Y89),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA89=\"\",0,'Detailed Cash Flow Chart'!AA89),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG89=\"\",0,'Detailed Cash Flow Chart'!AG89),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN89=\"\",0,'Detailed Cash Flow Chart'!AN89),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC89\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S89=\"\",0,'Detailed Cash Flow Chart'!S89),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U89=\"\",0,'Detailed Cash Flow Chart'!U89),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W89=\"\",0,'Detailed Cash Flow Chart'!W89),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y89=\"\",0,'Detailed Cash Flow Chart'!Y89),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA89=\"\",0,'Detailed Cash Flow Chart'!AA89),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG89=\"\",0,'Detailed Cash Flow Chart'!AG89),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN89=\"\",0,'Detailed Cash Flow Chart'!AN89),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE89\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S89=\"\",0,'Detailed Cash Flow Chart'!S89),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U89=\"\",0,'Detailed Cash Flow Chart'!U89),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W89=\"\",0,'Detailed Cash Flow Chart'!W89),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y89=\"\",0,'Detailed Cash Flow Chart'!Y89),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA89=\"\",0,'Detailed Cash Flow Chart'!AA89),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG89=\"\",0,'Detailed Cash Flow Chart'!AG89),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN89=\"\",0,'Detailed Cash Flow Chart'!AN89),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG89\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S89=\"\",0,'Detailed Cash Flow Chart'!S89),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U89=\"\",0,'Detailed Cash Flow Chart'!U89),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W89=\"\",0,'Detailed Cash Flow Chart'!W89),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y89=\"\",0,'Detailed Cash Flow Chart'!Y89),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA89=\"\",0,'Detailed Cash Flow Chart'!AA89),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG89=\"\",0,'Detailed Cash Flow Chart'!AG89),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN89=\"\",0,'Detailed Cash Flow Chart'!AN89),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI89\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S89=\"\",0,'Detailed Cash Flow Chart'!S89),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U89=\"\",0,'Detailed Cash Flow Chart'!U89),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W89=\"\",0,'Detailed Cash Flow Chart'!W89),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y89=\"\",0,'Detailed Cash Flow Chart'!Y89),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA89=\"\",0,'Detailed Cash Flow Chart'!AA89),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG89=\"\",0,'Detailed Cash Flow Chart'!AG89),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN89=\"\",0,'Detailed Cash Flow Chart'!AN89),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ90","v":""},{"$f":"'Detailed Cash Flow Chart'!B90","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D90","v":0},{"$f":"'Detailed Cash Flow Chart'!C90","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ90","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E90=0,NA(),M90-'Detailed Cash Flow Chart'!E90)","v":{"$error":"#VALUE!"}},null,{"$f":"Y90\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S90=\"\",0,'Detailed Cash Flow Chart'!S90),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U90=\"\",0,'Detailed Cash Flow Chart'!U90),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W90=\"\",0,'Detailed Cash Flow Chart'!W90),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y90=\"\",0,'Detailed Cash Flow Chart'!Y90),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA90=\"\",0,'Detailed Cash Flow Chart'!AA90),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG90=\"\",0,'Detailed Cash Flow Chart'!AG90),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN90=\"\",0,'Detailed Cash Flow Chart'!AN90),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA90\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S90=\"\",0,'Detailed Cash Flow Chart'!S90),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U90=\"\",0,'Detailed Cash Flow Chart'!U90),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W90=\"\",0,'Detailed Cash Flow Chart'!W90),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y90=\"\",0,'Detailed Cash Flow Chart'!Y90),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA90=\"\",0,'Detailed Cash Flow Chart'!AA90),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG90=\"\",0,'Detailed Cash Flow Chart'!AG90),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN90=\"\",0,'Detailed Cash Flow Chart'!AN90),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC90\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S90=\"\",0,'Detailed Cash Flow Chart'!S90),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U90=\"\",0,'Detailed Cash Flow Chart'!U90),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W90=\"\",0,'Detailed Cash Flow Chart'!W90),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y90=\"\",0,'Detailed Cash Flow Chart'!Y90),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA90=\"\",0,'Detailed Cash Flow Chart'!AA90),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG90=\"\",0,'Detailed Cash Flow Chart'!AG90),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN90=\"\",0,'Detailed Cash Flow Chart'!AN90),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE90\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S90=\"\",0,'Detailed Cash Flow Chart'!S90),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U90=\"\",0,'Detailed Cash Flow Chart'!U90),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W90=\"\",0,'Detailed Cash Flow Chart'!W90),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y90=\"\",0,'Detailed Cash Flow Chart'!Y90),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA90=\"\",0,'Detailed Cash Flow Chart'!AA90),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG90=\"\",0,'Detailed Cash Flow Chart'!AG90),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN90=\"\",0,'Detailed Cash Flow Chart'!AN90),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG90\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S90=\"\",0,'Detailed Cash Flow Chart'!S90),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U90=\"\",0,'Detailed Cash Flow Chart'!U90),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W90=\"\",0,'Detailed Cash Flow Chart'!W90),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y90=\"\",0,'Detailed Cash Flow Chart'!Y90),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA90=\"\",0,'Detailed Cash Flow Chart'!AA90),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG90=\"\",0,'Detailed Cash Flow Chart'!AG90),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN90=\"\",0,'Detailed Cash Flow Chart'!AN90),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI90\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S90=\"\",0,'Detailed Cash Flow Chart'!S90),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U90=\"\",0,'Detailed Cash Flow Chart'!U90),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W90=\"\",0,'Detailed Cash Flow Chart'!W90),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y90=\"\",0,'Detailed Cash Flow Chart'!Y90),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA90=\"\",0,'Detailed Cash Flow Chart'!AA90),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG90=\"\",0,'Detailed Cash Flow Chart'!AG90),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN90=\"\",0,'Detailed Cash Flow Chart'!AN90),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ91","v":""},{"$f":"'Detailed Cash Flow Chart'!B91","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D91","v":0},{"$f":"'Detailed Cash Flow Chart'!C91","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ91","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E91=0,NA(),M91-'Detailed Cash Flow Chart'!E91)","v":{"$error":"#VALUE!"}},null,{"$f":"Y91\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S91=\"\",0,'Detailed Cash Flow Chart'!S91),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U91=\"\",0,'Detailed Cash Flow Chart'!U91),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W91=\"\",0,'Detailed Cash Flow Chart'!W91),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y91=\"\",0,'Detailed Cash Flow Chart'!Y91),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA91=\"\",0,'Detailed Cash Flow Chart'!AA91),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG91=\"\",0,'Detailed Cash Flow Chart'!AG91),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN91=\"\",0,'Detailed Cash Flow Chart'!AN91),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA91\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S91=\"\",0,'Detailed Cash Flow Chart'!S91),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U91=\"\",0,'Detailed Cash Flow Chart'!U91),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W91=\"\",0,'Detailed Cash Flow Chart'!W91),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y91=\"\",0,'Detailed Cash Flow Chart'!Y91),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA91=\"\",0,'Detailed Cash Flow Chart'!AA91),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG91=\"\",0,'Detailed Cash Flow Chart'!AG91),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN91=\"\",0,'Detailed Cash Flow Chart'!AN91),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC91\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S91=\"\",0,'Detailed Cash Flow Chart'!S91),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U91=\"\",0,'Detailed Cash Flow Chart'!U91),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W91=\"\",0,'Detailed Cash Flow Chart'!W91),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y91=\"\",0,'Detailed Cash Flow Chart'!Y91),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA91=\"\",0,'Detailed Cash Flow Chart'!AA91),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG91=\"\",0,'Detailed Cash Flow Chart'!AG91),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN91=\"\",0,'Detailed Cash Flow Chart'!AN91),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE91\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S91=\"\",0,'Detailed Cash Flow Chart'!S91),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U91=\"\",0,'Detailed Cash Flow Chart'!U91),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W91=\"\",0,'Detailed Cash Flow Chart'!W91),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y91=\"\",0,'Detailed Cash Flow Chart'!Y91),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA91=\"\",0,'Detailed Cash Flow Chart'!AA91),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG91=\"\",0,'Detailed Cash Flow Chart'!AG91),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN91=\"\",0,'Detailed Cash Flow Chart'!AN91),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG91\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S91=\"\",0,'Detailed Cash Flow Chart'!S91),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U91=\"\",0,'Detailed Cash Flow Chart'!U91),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W91=\"\",0,'Detailed Cash Flow Chart'!W91),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y91=\"\",0,'Detailed Cash Flow Chart'!Y91),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA91=\"\",0,'Detailed Cash Flow Chart'!AA91),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG91=\"\",0,'Detailed Cash Flow Chart'!AG91),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN91=\"\",0,'Detailed Cash Flow Chart'!AN91),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI91\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S91=\"\",0,'Detailed Cash Flow Chart'!S91),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U91=\"\",0,'Detailed Cash Flow Chart'!U91),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W91=\"\",0,'Detailed Cash Flow Chart'!W91),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y91=\"\",0,'Detailed Cash Flow Chart'!Y91),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA91=\"\",0,'Detailed Cash Flow Chart'!AA91),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG91=\"\",0,'Detailed Cash Flow Chart'!AG91),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN91=\"\",0,'Detailed Cash Flow Chart'!AN91),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ92","v":""},{"$f":"'Detailed Cash Flow Chart'!B92","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D92","v":0},{"$f":"'Detailed Cash Flow Chart'!C92","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ92","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E92=0,NA(),M92-'Detailed Cash Flow Chart'!E92)","v":{"$error":"#VALUE!"}},null,{"$f":"Y92\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S92=\"\",0,'Detailed Cash Flow Chart'!S92),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U92=\"\",0,'Detailed Cash Flow Chart'!U92),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W92=\"\",0,'Detailed Cash Flow Chart'!W92),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y92=\"\",0,'Detailed Cash Flow Chart'!Y92),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA92=\"\",0,'Detailed Cash Flow Chart'!AA92),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG92=\"\",0,'Detailed Cash Flow Chart'!AG92),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN92=\"\",0,'Detailed Cash Flow Chart'!AN92),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA92\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S92=\"\",0,'Detailed Cash Flow Chart'!S92),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U92=\"\",0,'Detailed Cash Flow Chart'!U92),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W92=\"\",0,'Detailed Cash Flow Chart'!W92),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y92=\"\",0,'Detailed Cash Flow Chart'!Y92),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA92=\"\",0,'Detailed Cash Flow Chart'!AA92),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG92=\"\",0,'Detailed Cash Flow Chart'!AG92),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN92=\"\",0,'Detailed Cash Flow Chart'!AN92),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC92\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S92=\"\",0,'Detailed Cash Flow Chart'!S92),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U92=\"\",0,'Detailed Cash Flow Chart'!U92),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W92=\"\",0,'Detailed Cash Flow Chart'!W92),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y92=\"\",0,'Detailed Cash Flow Chart'!Y92),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA92=\"\",0,'Detailed Cash Flow Chart'!AA92),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG92=\"\",0,'Detailed Cash Flow Chart'!AG92),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN92=\"\",0,'Detailed Cash Flow Chart'!AN92),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE92\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S92=\"\",0,'Detailed Cash Flow Chart'!S92),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U92=\"\",0,'Detailed Cash Flow Chart'!U92),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W92=\"\",0,'Detailed Cash Flow Chart'!W92),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y92=\"\",0,'Detailed Cash Flow Chart'!Y92),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA92=\"\",0,'Detailed Cash Flow Chart'!AA92),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG92=\"\",0,'Detailed Cash Flow Chart'!AG92),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN92=\"\",0,'Detailed Cash Flow Chart'!AN92),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG92\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S92=\"\",0,'Detailed Cash Flow Chart'!S92),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U92=\"\",0,'Detailed Cash Flow Chart'!U92),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W92=\"\",0,'Detailed Cash Flow Chart'!W92),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y92=\"\",0,'Detailed Cash Flow Chart'!Y92),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA92=\"\",0,'Detailed Cash Flow Chart'!AA92),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG92=\"\",0,'Detailed Cash Flow Chart'!AG92),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN92=\"\",0,'Detailed Cash Flow Chart'!AN92),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI92\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S92=\"\",0,'Detailed Cash Flow Chart'!S92),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U92=\"\",0,'Detailed Cash Flow Chart'!U92),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W92=\"\",0,'Detailed Cash Flow Chart'!W92),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y92=\"\",0,'Detailed Cash Flow Chart'!Y92),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA92=\"\",0,'Detailed Cash Flow Chart'!AA92),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG92=\"\",0,'Detailed Cash Flow Chart'!AG92),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN92=\"\",0,'Detailed Cash Flow Chart'!AN92),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ93","v":""},{"$f":"'Detailed Cash Flow Chart'!B93","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D93","v":0},{"$f":"'Detailed Cash Flow Chart'!C93","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ93","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E93=0,NA(),M93-'Detailed Cash Flow Chart'!E93)","v":{"$error":"#VALUE!"}},null,{"$f":"Y93\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S93=\"\",0,'Detailed Cash Flow Chart'!S93),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U93=\"\",0,'Detailed Cash Flow Chart'!U93),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W93=\"\",0,'Detailed Cash Flow Chart'!W93),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y93=\"\",0,'Detailed Cash Flow Chart'!Y93),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA93=\"\",0,'Detailed Cash Flow Chart'!AA93),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG93=\"\",0,'Detailed Cash Flow Chart'!AG93),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN93=\"\",0,'Detailed Cash Flow Chart'!AN93),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA93\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S93=\"\",0,'Detailed Cash Flow Chart'!S93),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U93=\"\",0,'Detailed Cash Flow Chart'!U93),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W93=\"\",0,'Detailed Cash Flow Chart'!W93),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y93=\"\",0,'Detailed Cash Flow Chart'!Y93),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA93=\"\",0,'Detailed Cash Flow Chart'!AA93),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG93=\"\",0,'Detailed Cash Flow Chart'!AG93),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN93=\"\",0,'Detailed Cash Flow Chart'!AN93),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC93\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S93=\"\",0,'Detailed Cash Flow Chart'!S93),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U93=\"\",0,'Detailed Cash Flow Chart'!U93),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W93=\"\",0,'Detailed Cash Flow Chart'!W93),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y93=\"\",0,'Detailed Cash Flow Chart'!Y93),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA93=\"\",0,'Detailed Cash Flow Chart'!AA93),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG93=\"\",0,'Detailed Cash Flow Chart'!AG93),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN93=\"\",0,'Detailed Cash Flow Chart'!AN93),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE93\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S93=\"\",0,'Detailed Cash Flow Chart'!S93),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U93=\"\",0,'Detailed Cash Flow Chart'!U93),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W93=\"\",0,'Detailed Cash Flow Chart'!W93),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y93=\"\",0,'Detailed Cash Flow Chart'!Y93),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA93=\"\",0,'Detailed Cash Flow Chart'!AA93),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG93=\"\",0,'Detailed Cash Flow Chart'!AG93),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN93=\"\",0,'Detailed Cash Flow Chart'!AN93),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG93\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S93=\"\",0,'Detailed Cash Flow Chart'!S93),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U93=\"\",0,'Detailed Cash Flow Chart'!U93),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W93=\"\",0,'Detailed Cash Flow Chart'!W93),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y93=\"\",0,'Detailed Cash Flow Chart'!Y93),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA93=\"\",0,'Detailed Cash Flow Chart'!AA93),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG93=\"\",0,'Detailed Cash Flow Chart'!AG93),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN93=\"\",0,'Detailed Cash Flow Chart'!AN93),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI93\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S93=\"\",0,'Detailed Cash Flow Chart'!S93),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U93=\"\",0,'Detailed Cash Flow Chart'!U93),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W93=\"\",0,'Detailed Cash Flow Chart'!W93),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y93=\"\",0,'Detailed Cash Flow Chart'!Y93),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA93=\"\",0,'Detailed Cash Flow Chart'!AA93),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG93=\"\",0,'Detailed Cash Flow Chart'!AG93),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN93=\"\",0,'Detailed Cash Flow Chart'!AN93),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ94","v":""},{"$f":"'Detailed Cash Flow Chart'!B94","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D94","v":0},{"$f":"'Detailed Cash Flow Chart'!C94","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ94","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E94=0,NA(),M94-'Detailed Cash Flow Chart'!E94)","v":{"$error":"#VALUE!"}},null,{"$f":"Y94\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S94=\"\",0,'Detailed Cash Flow Chart'!S94),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U94=\"\",0,'Detailed Cash Flow Chart'!U94),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W94=\"\",0,'Detailed Cash Flow Chart'!W94),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y94=\"\",0,'Detailed Cash Flow Chart'!Y94),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA94=\"\",0,'Detailed Cash Flow Chart'!AA94),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG94=\"\",0,'Detailed Cash Flow Chart'!AG94),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN94=\"\",0,'Detailed Cash Flow Chart'!AN94),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA94\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S94=\"\",0,'Detailed Cash Flow Chart'!S94),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U94=\"\",0,'Detailed Cash Flow Chart'!U94),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W94=\"\",0,'Detailed Cash Flow Chart'!W94),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y94=\"\",0,'Detailed Cash Flow Chart'!Y94),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA94=\"\",0,'Detailed Cash Flow Chart'!AA94),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG94=\"\",0,'Detailed Cash Flow Chart'!AG94),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN94=\"\",0,'Detailed Cash Flow Chart'!AN94),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC94\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S94=\"\",0,'Detailed Cash Flow Chart'!S94),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U94=\"\",0,'Detailed Cash Flow Chart'!U94),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W94=\"\",0,'Detailed Cash Flow Chart'!W94),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y94=\"\",0,'Detailed Cash Flow Chart'!Y94),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA94=\"\",0,'Detailed Cash Flow Chart'!AA94),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG94=\"\",0,'Detailed Cash Flow Chart'!AG94),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN94=\"\",0,'Detailed Cash Flow Chart'!AN94),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE94\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S94=\"\",0,'Detailed Cash Flow Chart'!S94),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U94=\"\",0,'Detailed Cash Flow Chart'!U94),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W94=\"\",0,'Detailed Cash Flow Chart'!W94),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y94=\"\",0,'Detailed Cash Flow Chart'!Y94),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA94=\"\",0,'Detailed Cash Flow Chart'!AA94),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG94=\"\",0,'Detailed Cash Flow Chart'!AG94),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN94=\"\",0,'Detailed Cash Flow Chart'!AN94),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG94\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S94=\"\",0,'Detailed Cash Flow Chart'!S94),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U94=\"\",0,'Detailed Cash Flow Chart'!U94),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W94=\"\",0,'Detailed Cash Flow Chart'!W94),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y94=\"\",0,'Detailed Cash Flow Chart'!Y94),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA94=\"\",0,'Detailed Cash Flow Chart'!AA94),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG94=\"\",0,'Detailed Cash Flow Chart'!AG94),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN94=\"\",0,'Detailed Cash Flow Chart'!AN94),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI94\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S94=\"\",0,'Detailed Cash Flow Chart'!S94),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U94=\"\",0,'Detailed Cash Flow Chart'!U94),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W94=\"\",0,'Detailed Cash Flow Chart'!W94),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y94=\"\",0,'Detailed Cash Flow Chart'!Y94),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA94=\"\",0,'Detailed Cash Flow Chart'!AA94),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG94=\"\",0,'Detailed Cash Flow Chart'!AG94),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN94=\"\",0,'Detailed Cash Flow Chart'!AN94),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ95","v":""},{"$f":"'Detailed Cash Flow Chart'!B95","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D95","v":0},{"$f":"'Detailed Cash Flow Chart'!C95","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ95","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E95=0,NA(),M95-'Detailed Cash Flow Chart'!E95)","v":{"$error":"#VALUE!"}},null,{"$f":"Y95\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S95=\"\",0,'Detailed Cash Flow Chart'!S95),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U95=\"\",0,'Detailed Cash Flow Chart'!U95),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W95=\"\",0,'Detailed Cash Flow Chart'!W95),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y95=\"\",0,'Detailed Cash Flow Chart'!Y95),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA95=\"\",0,'Detailed Cash Flow Chart'!AA95),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG95=\"\",0,'Detailed Cash Flow Chart'!AG95),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN95=\"\",0,'Detailed Cash Flow Chart'!AN95),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA95\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S95=\"\",0,'Detailed Cash Flow Chart'!S95),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U95=\"\",0,'Detailed Cash Flow Chart'!U95),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W95=\"\",0,'Detailed Cash Flow Chart'!W95),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y95=\"\",0,'Detailed Cash Flow Chart'!Y95),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA95=\"\",0,'Detailed Cash Flow Chart'!AA95),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG95=\"\",0,'Detailed Cash Flow Chart'!AG95),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN95=\"\",0,'Detailed Cash Flow Chart'!AN95),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC95\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S95=\"\",0,'Detailed Cash Flow Chart'!S95),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U95=\"\",0,'Detailed Cash Flow Chart'!U95),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W95=\"\",0,'Detailed Cash Flow Chart'!W95),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y95=\"\",0,'Detailed Cash Flow Chart'!Y95),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA95=\"\",0,'Detailed Cash Flow Chart'!AA95),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG95=\"\",0,'Detailed Cash Flow Chart'!AG95),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN95=\"\",0,'Detailed Cash Flow Chart'!AN95),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE95\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S95=\"\",0,'Detailed Cash Flow Chart'!S95),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U95=\"\",0,'Detailed Cash Flow Chart'!U95),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W95=\"\",0,'Detailed Cash Flow Chart'!W95),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y95=\"\",0,'Detailed Cash Flow Chart'!Y95),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA95=\"\",0,'Detailed Cash Flow Chart'!AA95),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG95=\"\",0,'Detailed Cash Flow Chart'!AG95),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN95=\"\",0,'Detailed Cash Flow Chart'!AN95),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG95\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S95=\"\",0,'Detailed Cash Flow Chart'!S95),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U95=\"\",0,'Detailed Cash Flow Chart'!U95),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W95=\"\",0,'Detailed Cash Flow Chart'!W95),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y95=\"\",0,'Detailed Cash Flow Chart'!Y95),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA95=\"\",0,'Detailed Cash Flow Chart'!AA95),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG95=\"\",0,'Detailed Cash Flow Chart'!AG95),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN95=\"\",0,'Detailed Cash Flow Chart'!AN95),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI95\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S95=\"\",0,'Detailed Cash Flow Chart'!S95),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U95=\"\",0,'Detailed Cash Flow Chart'!U95),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W95=\"\",0,'Detailed Cash Flow Chart'!W95),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y95=\"\",0,'Detailed Cash Flow Chart'!Y95),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA95=\"\",0,'Detailed Cash Flow Chart'!AA95),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG95=\"\",0,'Detailed Cash Flow Chart'!AG95),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN95=\"\",0,'Detailed Cash Flow Chart'!AN95),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ96","v":""},{"$f":"'Detailed Cash Flow Chart'!B96","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D96","v":0},{"$f":"'Detailed Cash Flow Chart'!C96","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ96","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E96=0,NA(),M96-'Detailed Cash Flow Chart'!E96)","v":{"$error":"#VALUE!"}},null,{"$f":"Y96\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S96=\"\",0,'Detailed Cash Flow Chart'!S96),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U96=\"\",0,'Detailed Cash Flow Chart'!U96),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W96=\"\",0,'Detailed Cash Flow Chart'!W96),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y96=\"\",0,'Detailed Cash Flow Chart'!Y96),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA96=\"\",0,'Detailed Cash Flow Chart'!AA96),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG96=\"\",0,'Detailed Cash Flow Chart'!AG96),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN96=\"\",0,'Detailed Cash Flow Chart'!AN96),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA96\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S96=\"\",0,'Detailed Cash Flow Chart'!S96),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U96=\"\",0,'Detailed Cash Flow Chart'!U96),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W96=\"\",0,'Detailed Cash Flow Chart'!W96),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y96=\"\",0,'Detailed Cash Flow Chart'!Y96),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA96=\"\",0,'Detailed Cash Flow Chart'!AA96),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG96=\"\",0,'Detailed Cash Flow Chart'!AG96),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN96=\"\",0,'Detailed Cash Flow Chart'!AN96),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC96\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S96=\"\",0,'Detailed Cash Flow Chart'!S96),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U96=\"\",0,'Detailed Cash Flow Chart'!U96),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W96=\"\",0,'Detailed Cash Flow Chart'!W96),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y96=\"\",0,'Detailed Cash Flow Chart'!Y96),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA96=\"\",0,'Detailed Cash Flow Chart'!AA96),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG96=\"\",0,'Detailed Cash Flow Chart'!AG96),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN96=\"\",0,'Detailed Cash Flow Chart'!AN96),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE96\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S96=\"\",0,'Detailed Cash Flow Chart'!S96),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U96=\"\",0,'Detailed Cash Flow Chart'!U96),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W96=\"\",0,'Detailed Cash Flow Chart'!W96),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y96=\"\",0,'Detailed Cash Flow Chart'!Y96),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA96=\"\",0,'Detailed Cash Flow Chart'!AA96),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG96=\"\",0,'Detailed Cash Flow Chart'!AG96),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN96=\"\",0,'Detailed Cash Flow Chart'!AN96),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG96\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S96=\"\",0,'Detailed Cash Flow Chart'!S96),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U96=\"\",0,'Detailed Cash Flow Chart'!U96),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W96=\"\",0,'Detailed Cash Flow Chart'!W96),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y96=\"\",0,'Detailed Cash Flow Chart'!Y96),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA96=\"\",0,'Detailed Cash Flow Chart'!AA96),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG96=\"\",0,'Detailed Cash Flow Chart'!AG96),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN96=\"\",0,'Detailed Cash Flow Chart'!AN96),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI96\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S96=\"\",0,'Detailed Cash Flow Chart'!S96),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U96=\"\",0,'Detailed Cash Flow Chart'!U96),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W96=\"\",0,'Detailed Cash Flow Chart'!W96),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y96=\"\",0,'Detailed Cash Flow Chart'!Y96),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA96=\"\",0,'Detailed Cash Flow Chart'!AA96),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG96=\"\",0,'Detailed Cash Flow Chart'!AG96),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN96=\"\",0,'Detailed Cash Flow Chart'!AN96),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ97","v":""},{"$f":"'Detailed Cash Flow Chart'!B97","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D97","v":0},{"$f":"'Detailed Cash Flow Chart'!C97","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ97","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E97=0,NA(),M97-'Detailed Cash Flow Chart'!E97)","v":{"$error":"#VALUE!"}},null,{"$f":"Y97\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S97=\"\",0,'Detailed Cash Flow Chart'!S97),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U97=\"\",0,'Detailed Cash Flow Chart'!U97),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W97=\"\",0,'Detailed Cash Flow Chart'!W97),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y97=\"\",0,'Detailed Cash Flow Chart'!Y97),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA97=\"\",0,'Detailed Cash Flow Chart'!AA97),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG97=\"\",0,'Detailed Cash Flow Chart'!AG97),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN97=\"\",0,'Detailed Cash Flow Chart'!AN97),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA97\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S97=\"\",0,'Detailed Cash Flow Chart'!S97),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U97=\"\",0,'Detailed Cash Flow Chart'!U97),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W97=\"\",0,'Detailed Cash Flow Chart'!W97),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y97=\"\",0,'Detailed Cash Flow Chart'!Y97),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA97=\"\",0,'Detailed Cash Flow Chart'!AA97),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG97=\"\",0,'Detailed Cash Flow Chart'!AG97),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN97=\"\",0,'Detailed Cash Flow Chart'!AN97),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC97\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S97=\"\",0,'Detailed Cash Flow Chart'!S97),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U97=\"\",0,'Detailed Cash Flow Chart'!U97),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W97=\"\",0,'Detailed Cash Flow Chart'!W97),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y97=\"\",0,'Detailed Cash Flow Chart'!Y97),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA97=\"\",0,'Detailed Cash Flow Chart'!AA97),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG97=\"\",0,'Detailed Cash Flow Chart'!AG97),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN97=\"\",0,'Detailed Cash Flow Chart'!AN97),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE97\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S97=\"\",0,'Detailed Cash Flow Chart'!S97),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U97=\"\",0,'Detailed Cash Flow Chart'!U97),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W97=\"\",0,'Detailed Cash Flow Chart'!W97),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y97=\"\",0,'Detailed Cash Flow Chart'!Y97),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA97=\"\",0,'Detailed Cash Flow Chart'!AA97),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG97=\"\",0,'Detailed Cash Flow Chart'!AG97),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN97=\"\",0,'Detailed Cash Flow Chart'!AN97),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG97\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S97=\"\",0,'Detailed Cash Flow Chart'!S97),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U97=\"\",0,'Detailed Cash Flow Chart'!U97),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W97=\"\",0,'Detailed Cash Flow Chart'!W97),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y97=\"\",0,'Detailed Cash Flow Chart'!Y97),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA97=\"\",0,'Detailed Cash Flow Chart'!AA97),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG97=\"\",0,'Detailed Cash Flow Chart'!AG97),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN97=\"\",0,'Detailed Cash Flow Chart'!AN97),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI97\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S97=\"\",0,'Detailed Cash Flow Chart'!S97),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U97=\"\",0,'Detailed Cash Flow Chart'!U97),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W97=\"\",0,'Detailed Cash Flow Chart'!W97),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y97=\"\",0,'Detailed Cash Flow Chart'!Y97),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA97=\"\",0,'Detailed Cash Flow Chart'!AA97),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG97=\"\",0,'Detailed Cash Flow Chart'!AG97),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN97=\"\",0,'Detailed Cash Flow Chart'!AN97),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ98","v":""},{"$f":"'Detailed Cash Flow Chart'!B98","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D98","v":0},{"$f":"'Detailed Cash Flow Chart'!C98","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ98","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E98=0,NA(),M98-'Detailed Cash Flow Chart'!E98)","v":{"$error":"#VALUE!"}},null,{"$f":"Y98\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S98=\"\",0,'Detailed Cash Flow Chart'!S98),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U98=\"\",0,'Detailed Cash Flow Chart'!U98),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W98=\"\",0,'Detailed Cash Flow Chart'!W98),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y98=\"\",0,'Detailed Cash Flow Chart'!Y98),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA98=\"\",0,'Detailed Cash Flow Chart'!AA98),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG98=\"\",0,'Detailed Cash Flow Chart'!AG98),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN98=\"\",0,'Detailed Cash Flow Chart'!AN98),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA98\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S98=\"\",0,'Detailed Cash Flow Chart'!S98),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U98=\"\",0,'Detailed Cash Flow Chart'!U98),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W98=\"\",0,'Detailed Cash Flow Chart'!W98),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y98=\"\",0,'Detailed Cash Flow Chart'!Y98),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA98=\"\",0,'Detailed Cash Flow Chart'!AA98),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG98=\"\",0,'Detailed Cash Flow Chart'!AG98),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN98=\"\",0,'Detailed Cash Flow Chart'!AN98),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC98\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S98=\"\",0,'Detailed Cash Flow Chart'!S98),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U98=\"\",0,'Detailed Cash Flow Chart'!U98),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W98=\"\",0,'Detailed Cash Flow Chart'!W98),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y98=\"\",0,'Detailed Cash Flow Chart'!Y98),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA98=\"\",0,'Detailed Cash Flow Chart'!AA98),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG98=\"\",0,'Detailed Cash Flow Chart'!AG98),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN98=\"\",0,'Detailed Cash Flow Chart'!AN98),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE98\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S98=\"\",0,'Detailed Cash Flow Chart'!S98),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U98=\"\",0,'Detailed Cash Flow Chart'!U98),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W98=\"\",0,'Detailed Cash Flow Chart'!W98),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y98=\"\",0,'Detailed Cash Flow Chart'!Y98),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA98=\"\",0,'Detailed Cash Flow Chart'!AA98),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG98=\"\",0,'Detailed Cash Flow Chart'!AG98),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN98=\"\",0,'Detailed Cash Flow Chart'!AN98),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG98\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S98=\"\",0,'Detailed Cash Flow Chart'!S98),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U98=\"\",0,'Detailed Cash Flow Chart'!U98),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W98=\"\",0,'Detailed Cash Flow Chart'!W98),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y98=\"\",0,'Detailed Cash Flow Chart'!Y98),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA98=\"\",0,'Detailed Cash Flow Chart'!AA98),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG98=\"\",0,'Detailed Cash Flow Chart'!AG98),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN98=\"\",0,'Detailed Cash Flow Chart'!AN98),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI98\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S98=\"\",0,'Detailed Cash Flow Chart'!S98),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U98=\"\",0,'Detailed Cash Flow Chart'!U98),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W98=\"\",0,'Detailed Cash Flow Chart'!W98),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y98=\"\",0,'Detailed Cash Flow Chart'!Y98),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA98=\"\",0,'Detailed Cash Flow Chart'!AA98),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG98=\"\",0,'Detailed Cash Flow Chart'!AG98),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN98=\"\",0,'Detailed Cash Flow Chart'!AN98),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ99","v":""},{"$f":"'Detailed Cash Flow Chart'!B99","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D99","v":0},{"$f":"'Detailed Cash Flow Chart'!C99","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ99","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E99=0,NA(),M99-'Detailed Cash Flow Chart'!E99)","v":{"$error":"#VALUE!"}},null,{"$f":"Y99\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S99=\"\",0,'Detailed Cash Flow Chart'!S99),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U99=\"\",0,'Detailed Cash Flow Chart'!U99),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W99=\"\",0,'Detailed Cash Flow Chart'!W99),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y99=\"\",0,'Detailed Cash Flow Chart'!Y99),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA99=\"\",0,'Detailed Cash Flow Chart'!AA99),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG99=\"\",0,'Detailed Cash Flow Chart'!AG99),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN99=\"\",0,'Detailed Cash Flow Chart'!AN99),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA99\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S99=\"\",0,'Detailed Cash Flow Chart'!S99),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U99=\"\",0,'Detailed Cash Flow Chart'!U99),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W99=\"\",0,'Detailed Cash Flow Chart'!W99),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y99=\"\",0,'Detailed Cash Flow Chart'!Y99),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA99=\"\",0,'Detailed Cash Flow Chart'!AA99),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG99=\"\",0,'Detailed Cash Flow Chart'!AG99),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN99=\"\",0,'Detailed Cash Flow Chart'!AN99),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC99\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S99=\"\",0,'Detailed Cash Flow Chart'!S99),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U99=\"\",0,'Detailed Cash Flow Chart'!U99),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W99=\"\",0,'Detailed Cash Flow Chart'!W99),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y99=\"\",0,'Detailed Cash Flow Chart'!Y99),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA99=\"\",0,'Detailed Cash Flow Chart'!AA99),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG99=\"\",0,'Detailed Cash Flow Chart'!AG99),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN99=\"\",0,'Detailed Cash Flow Chart'!AN99),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE99\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S99=\"\",0,'Detailed Cash Flow Chart'!S99),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U99=\"\",0,'Detailed Cash Flow Chart'!U99),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W99=\"\",0,'Detailed Cash Flow Chart'!W99),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y99=\"\",0,'Detailed Cash Flow Chart'!Y99),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA99=\"\",0,'Detailed Cash Flow Chart'!AA99),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG99=\"\",0,'Detailed Cash Flow Chart'!AG99),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN99=\"\",0,'Detailed Cash Flow Chart'!AN99),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG99\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S99=\"\",0,'Detailed Cash Flow Chart'!S99),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U99=\"\",0,'Detailed Cash Flow Chart'!U99),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W99=\"\",0,'Detailed Cash Flow Chart'!W99),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y99=\"\",0,'Detailed Cash Flow Chart'!Y99),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA99=\"\",0,'Detailed Cash Flow Chart'!AA99),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG99=\"\",0,'Detailed Cash Flow Chart'!AG99),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN99=\"\",0,'Detailed Cash Flow Chart'!AN99),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI99\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S99=\"\",0,'Detailed Cash Flow Chart'!S99),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U99=\"\",0,'Detailed Cash Flow Chart'!U99),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W99=\"\",0,'Detailed Cash Flow Chart'!W99),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y99=\"\",0,'Detailed Cash Flow Chart'!Y99),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA99=\"\",0,'Detailed Cash Flow Chart'!AA99),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG99=\"\",0,'Detailed Cash Flow Chart'!AG99),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN99=\"\",0,'Detailed Cash Flow Chart'!AN99),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ100","v":""},{"$f":"'Detailed Cash Flow Chart'!B100","v":""},0,{"$f":"IF(A100>=syear1,IF(A100<=eyear1,passive*(1+incp)^(A100-YEAR(TODAY())),0),0)","v":0},{"$f":"IF(A100>=syear2,IF(A100<=eyear2,passive2*(1+incp1)^(A100-YEAR(TODAY())),0),0)","v":0},{"$f":"IF(A100>=sryear1,IF(A100<=eryear1,passiver*(1+incpr)^(A100-YEAR(TODAY())),0),0)","v":0},{"$f":"IF(A100>=sryear2,IF(A100<=eryear2,passiver1*(1+incpr1)^(A100-YEAR(TODAY())),0),0)","v":0},0,{"$f":"'Detailed Cash Flow Chart'!D100","v":0},{"$f":"'Detailed Cash Flow Chart'!C100","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ100","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E100=0,NA(),M100-'Detailed Cash Flow Chart'!E100)","v":{"$error":"#VALUE!"}},null,{"$f":"Y100\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S100=\"\",0,'Detailed Cash Flow Chart'!S100),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U100=\"\",0,'Detailed Cash Flow Chart'!U100),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W100=\"\",0,'Detailed Cash Flow Chart'!W100),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y100=\"\",0,'Detailed Cash Flow Chart'!Y100),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA100=\"\",0,'Detailed Cash Flow Chart'!AA100),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG100=\"\",0,'Detailed Cash Flow Chart'!AG100),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN100=\"\",0,'Detailed Cash Flow Chart'!AN100),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA100\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S100=\"\",0,'Detailed Cash Flow Chart'!S100),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U100=\"\",0,'Detailed Cash Flow Chart'!U100),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W100=\"\",0,'Detailed Cash Flow Chart'!W100),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y100=\"\",0,'Detailed Cash Flow Chart'!Y100),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA100=\"\",0,'Detailed Cash Flow Chart'!AA100),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG100=\"\",0,'Detailed Cash Flow Chart'!AG100),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN100=\"\",0,'Detailed Cash Flow Chart'!AN100),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC100\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S100=\"\",0,'Detailed Cash Flow Chart'!S100),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U100=\"\",0,'Detailed Cash Flow Chart'!U100),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W100=\"\",0,'Detailed Cash Flow Chart'!W100),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y100=\"\",0,'Detailed Cash Flow Chart'!Y100),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA100=\"\",0,'Detailed Cash Flow Chart'!AA100),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG100=\"\",0,'Detailed Cash Flow Chart'!AG100),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN100=\"\",0,'Detailed Cash Flow Chart'!AN100),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE100\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S100=\"\",0,'Detailed Cash Flow Chart'!S100),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U100=\"\",0,'Detailed Cash Flow Chart'!U100),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W100=\"\",0,'Detailed Cash Flow Chart'!W100),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y100=\"\",0,'Detailed Cash Flow Chart'!Y100),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA100=\"\",0,'Detailed Cash Flow Chart'!AA100),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG100=\"\",0,'Detailed Cash Flow Chart'!AG100),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN100=\"\",0,'Detailed Cash Flow Chart'!AN100),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG100\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S100=\"\",0,'Detailed Cash Flow Chart'!S100),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U100=\"\",0,'Detailed Cash Flow Chart'!U100),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W100=\"\",0,'Detailed Cash Flow Chart'!W100),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y100=\"\",0,'Detailed Cash Flow Chart'!Y100),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA100=\"\",0,'Detailed Cash Flow Chart'!AA100),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG100=\"\",0,'Detailed Cash Flow Chart'!AG100),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN100=\"\",0,'Detailed Cash Flow Chart'!AN100),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI100\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S100=\"\",0,'Detailed Cash Flow Chart'!S100),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U100=\"\",0,'Detailed Cash Flow Chart'!U100),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W100=\"\",0,'Detailed Cash Flow Chart'!W100),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y100=\"\",0,'Detailed Cash Flow Chart'!Y100),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA100=\"\",0,'Detailed Cash Flow Chart'!AA100),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG100=\"\",0,'Detailed Cash Flow Chart'!AG100),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN100=\"\",0,'Detailed Cash Flow Chart'!AN100),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ101","v":""},{"$f":"'Detailed Cash Flow Chart'!B101","v":""},{"$f":"IF(A100<(y+wy+1),C100+C100*inc,0)","v":0},0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D101","v":0},{"$f":"'Detailed Cash Flow Chart'!C101","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ101","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E101=0,NA(),M101-'Detailed Cash Flow Chart'!E101)","v":{"$error":"#VALUE!"}},null,{"$f":"Y101\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S101=\"\",0,'Detailed Cash Flow Chart'!S101),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U101=\"\",0,'Detailed Cash Flow Chart'!U101),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W101=\"\",0,'Detailed Cash Flow Chart'!W101),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y101=\"\",0,'Detailed Cash Flow Chart'!Y101),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA101=\"\",0,'Detailed Cash Flow Chart'!AA101),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG101=\"\",0,'Detailed Cash Flow Chart'!AG101),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN101=\"\",0,'Detailed Cash Flow Chart'!AN101),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA101\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S101=\"\",0,'Detailed Cash Flow Chart'!S101),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U101=\"\",0,'Detailed Cash Flow Chart'!U101),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W101=\"\",0,'Detailed Cash Flow Chart'!W101),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y101=\"\",0,'Detailed Cash Flow Chart'!Y101),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA101=\"\",0,'Detailed Cash Flow Chart'!AA101),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG101=\"\",0,'Detailed Cash Flow Chart'!AG101),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN101=\"\",0,'Detailed Cash Flow Chart'!AN101),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC101\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S101=\"\",0,'Detailed Cash Flow Chart'!S101),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U101=\"\",0,'Detailed Cash Flow Chart'!U101),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W101=\"\",0,'Detailed Cash Flow Chart'!W101),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y101=\"\",0,'Detailed Cash Flow Chart'!Y101),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA101=\"\",0,'Detailed Cash Flow Chart'!AA101),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG101=\"\",0,'Detailed Cash Flow Chart'!AG101),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN101=\"\",0,'Detailed Cash Flow Chart'!AN101),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE101\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S101=\"\",0,'Detailed Cash Flow Chart'!S101),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U101=\"\",0,'Detailed Cash Flow Chart'!U101),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W101=\"\",0,'Detailed Cash Flow Chart'!W101),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y101=\"\",0,'Detailed Cash Flow Chart'!Y101),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA101=\"\",0,'Detailed Cash Flow Chart'!AA101),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG101=\"\",0,'Detailed Cash Flow Chart'!AG101),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN101=\"\",0,'Detailed Cash Flow Chart'!AN101),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG101\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S101=\"\",0,'Detailed Cash Flow Chart'!S101),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U101=\"\",0,'Detailed Cash Flow Chart'!U101),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W101=\"\",0,'Detailed Cash Flow Chart'!W101),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y101=\"\",0,'Detailed Cash Flow Chart'!Y101),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA101=\"\",0,'Detailed Cash Flow Chart'!AA101),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG101=\"\",0,'Detailed Cash Flow Chart'!AG101),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN101=\"\",0,'Detailed Cash Flow Chart'!AN101),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI101\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S101=\"\",0,'Detailed Cash Flow Chart'!S101),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U101=\"\",0,'Detailed Cash Flow Chart'!U101),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W101=\"\",0,'Detailed Cash Flow Chart'!W101),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y101=\"\",0,'Detailed Cash Flow Chart'!Y101),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA101=\"\",0,'Detailed Cash Flow Chart'!AA101),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG101=\"\",0,'Detailed Cash Flow Chart'!AG101),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN101=\"\",0,'Detailed Cash Flow Chart'!AN101),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ102","v":""},{"$f":"'Detailed Cash Flow Chart'!B102","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D102","v":0},{"$f":"'Detailed Cash Flow Chart'!C102","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ102","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E102=0,NA(),M102-'Detailed Cash Flow Chart'!E102)","v":{"$error":"#VALUE!"}},null,{"$f":"Y102\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S102=\"\",0,'Detailed Cash Flow Chart'!S102),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U102=\"\",0,'Detailed Cash Flow Chart'!U102),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W102=\"\",0,'Detailed Cash Flow Chart'!W102),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y102=\"\",0,'Detailed Cash Flow Chart'!Y102),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA102=\"\",0,'Detailed Cash Flow Chart'!AA102),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG102=\"\",0,'Detailed Cash Flow Chart'!AG102),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN102=\"\",0,'Detailed Cash Flow Chart'!AN102),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA102\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S102=\"\",0,'Detailed Cash Flow Chart'!S102),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U102=\"\",0,'Detailed Cash Flow Chart'!U102),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W102=\"\",0,'Detailed Cash Flow Chart'!W102),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y102=\"\",0,'Detailed Cash Flow Chart'!Y102),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA102=\"\",0,'Detailed Cash Flow Chart'!AA102),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG102=\"\",0,'Detailed Cash Flow Chart'!AG102),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN102=\"\",0,'Detailed Cash Flow Chart'!AN102),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC102\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S102=\"\",0,'Detailed Cash Flow Chart'!S102),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U102=\"\",0,'Detailed Cash Flow Chart'!U102),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W102=\"\",0,'Detailed Cash Flow Chart'!W102),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y102=\"\",0,'Detailed Cash Flow Chart'!Y102),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA102=\"\",0,'Detailed Cash Flow Chart'!AA102),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG102=\"\",0,'Detailed Cash Flow Chart'!AG102),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN102=\"\",0,'Detailed Cash Flow Chart'!AN102),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE102\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S102=\"\",0,'Detailed Cash Flow Chart'!S102),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U102=\"\",0,'Detailed Cash Flow Chart'!U102),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W102=\"\",0,'Detailed Cash Flow Chart'!W102),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y102=\"\",0,'Detailed Cash Flow Chart'!Y102),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA102=\"\",0,'Detailed Cash Flow Chart'!AA102),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG102=\"\",0,'Detailed Cash Flow Chart'!AG102),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN102=\"\",0,'Detailed Cash Flow Chart'!AN102),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG102\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S102=\"\",0,'Detailed Cash Flow Chart'!S102),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U102=\"\",0,'Detailed Cash Flow Chart'!U102),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W102=\"\",0,'Detailed Cash Flow Chart'!W102),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y102=\"\",0,'Detailed Cash Flow Chart'!Y102),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA102=\"\",0,'Detailed Cash Flow Chart'!AA102),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG102=\"\",0,'Detailed Cash Flow Chart'!AG102),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN102=\"\",0,'Detailed Cash Flow Chart'!AN102),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI102\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S102=\"\",0,'Detailed Cash Flow Chart'!S102),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U102=\"\",0,'Detailed Cash Flow Chart'!U102),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W102=\"\",0,'Detailed Cash Flow Chart'!W102),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y102=\"\",0,'Detailed Cash Flow Chart'!Y102),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA102=\"\",0,'Detailed Cash Flow Chart'!AA102),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG102=\"\",0,'Detailed Cash Flow Chart'!AG102),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN102=\"\",0,'Detailed Cash Flow Chart'!AN102),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ103","v":""},{"$f":"'Detailed Cash Flow Chart'!B103","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D103","v":0},{"$f":"'Detailed Cash Flow Chart'!C103","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ103","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E103=0,NA(),M103-'Detailed Cash Flow Chart'!E103)","v":{"$error":"#VALUE!"}},null,{"$f":"Y103\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S103=\"\",0,'Detailed Cash Flow Chart'!S103),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U103=\"\",0,'Detailed Cash Flow Chart'!U103),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W103=\"\",0,'Detailed Cash Flow Chart'!W103),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y103=\"\",0,'Detailed Cash Flow Chart'!Y103),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA103=\"\",0,'Detailed Cash Flow Chart'!AA103),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG103=\"\",0,'Detailed Cash Flow Chart'!AG103),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN103=\"\",0,'Detailed Cash Flow Chart'!AN103),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA103\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S103=\"\",0,'Detailed Cash Flow Chart'!S103),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U103=\"\",0,'Detailed Cash Flow Chart'!U103),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W103=\"\",0,'Detailed Cash Flow Chart'!W103),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y103=\"\",0,'Detailed Cash Flow Chart'!Y103),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA103=\"\",0,'Detailed Cash Flow Chart'!AA103),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG103=\"\",0,'Detailed Cash Flow Chart'!AG103),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN103=\"\",0,'Detailed Cash Flow Chart'!AN103),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC103\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S103=\"\",0,'Detailed Cash Flow Chart'!S103),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U103=\"\",0,'Detailed Cash Flow Chart'!U103),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W103=\"\",0,'Detailed Cash Flow Chart'!W103),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y103=\"\",0,'Detailed Cash Flow Chart'!Y103),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA103=\"\",0,'Detailed Cash Flow Chart'!AA103),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG103=\"\",0,'Detailed Cash Flow Chart'!AG103),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN103=\"\",0,'Detailed Cash Flow Chart'!AN103),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE103\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S103=\"\",0,'Detailed Cash Flow Chart'!S103),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U103=\"\",0,'Detailed Cash Flow Chart'!U103),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W103=\"\",0,'Detailed Cash Flow Chart'!W103),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y103=\"\",0,'Detailed Cash Flow Chart'!Y103),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA103=\"\",0,'Detailed Cash Flow Chart'!AA103),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG103=\"\",0,'Detailed Cash Flow Chart'!AG103),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN103=\"\",0,'Detailed Cash Flow Chart'!AN103),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG103\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S103=\"\",0,'Detailed Cash Flow Chart'!S103),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U103=\"\",0,'Detailed Cash Flow Chart'!U103),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W103=\"\",0,'Detailed Cash Flow Chart'!W103),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y103=\"\",0,'Detailed Cash Flow Chart'!Y103),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA103=\"\",0,'Detailed Cash Flow Chart'!AA103),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG103=\"\",0,'Detailed Cash Flow Chart'!AG103),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN103=\"\",0,'Detailed Cash Flow Chart'!AN103),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI103\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S103=\"\",0,'Detailed Cash Flow Chart'!S103),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U103=\"\",0,'Detailed Cash Flow Chart'!U103),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W103=\"\",0,'Detailed Cash Flow Chart'!W103),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y103=\"\",0,'Detailed Cash Flow Chart'!Y103),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA103=\"\",0,'Detailed Cash Flow Chart'!AA103),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG103=\"\",0,'Detailed Cash Flow Chart'!AG103),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN103=\"\",0,'Detailed Cash Flow Chart'!AN103),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ104","v":""},{"$f":"'Detailed Cash Flow Chart'!B104","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D104","v":0},{"$f":"'Detailed Cash Flow Chart'!C104","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ104","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E104=0,NA(),M104-'Detailed Cash Flow Chart'!E104)","v":{"$error":"#VALUE!"}},null,{"$f":"Y104\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S104=\"\",0,'Detailed Cash Flow Chart'!S104),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U104=\"\",0,'Detailed Cash Flow Chart'!U104),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W104=\"\",0,'Detailed Cash Flow Chart'!W104),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y104=\"\",0,'Detailed Cash Flow Chart'!Y104),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA104=\"\",0,'Detailed Cash Flow Chart'!AA104),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG104=\"\",0,'Detailed Cash Flow Chart'!AG104),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN104=\"\",0,'Detailed Cash Flow Chart'!AN104),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA104\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S104=\"\",0,'Detailed Cash Flow Chart'!S104),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U104=\"\",0,'Detailed Cash Flow Chart'!U104),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W104=\"\",0,'Detailed Cash Flow Chart'!W104),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y104=\"\",0,'Detailed Cash Flow Chart'!Y104),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA104=\"\",0,'Detailed Cash Flow Chart'!AA104),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG104=\"\",0,'Detailed Cash Flow Chart'!AG104),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN104=\"\",0,'Detailed Cash Flow Chart'!AN104),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC104\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S104=\"\",0,'Detailed Cash Flow Chart'!S104),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U104=\"\",0,'Detailed Cash Flow Chart'!U104),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W104=\"\",0,'Detailed Cash Flow Chart'!W104),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y104=\"\",0,'Detailed Cash Flow Chart'!Y104),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA104=\"\",0,'Detailed Cash Flow Chart'!AA104),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG104=\"\",0,'Detailed Cash Flow Chart'!AG104),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN104=\"\",0,'Detailed Cash Flow Chart'!AN104),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE104\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S104=\"\",0,'Detailed Cash Flow Chart'!S104),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U104=\"\",0,'Detailed Cash Flow Chart'!U104),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W104=\"\",0,'Detailed Cash Flow Chart'!W104),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y104=\"\",0,'Detailed Cash Flow Chart'!Y104),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA104=\"\",0,'Detailed Cash Flow Chart'!AA104),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG104=\"\",0,'Detailed Cash Flow Chart'!AG104),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN104=\"\",0,'Detailed Cash Flow Chart'!AN104),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG104\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S104=\"\",0,'Detailed Cash Flow Chart'!S104),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U104=\"\",0,'Detailed Cash Flow Chart'!U104),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W104=\"\",0,'Detailed Cash Flow Chart'!W104),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y104=\"\",0,'Detailed Cash Flow Chart'!Y104),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA104=\"\",0,'Detailed Cash Flow Chart'!AA104),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG104=\"\",0,'Detailed Cash Flow Chart'!AG104),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN104=\"\",0,'Detailed Cash Flow Chart'!AN104),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI104\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S104=\"\",0,'Detailed Cash Flow Chart'!S104),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U104=\"\",0,'Detailed Cash Flow Chart'!U104),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W104=\"\",0,'Detailed Cash Flow Chart'!W104),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y104=\"\",0,'Detailed Cash Flow Chart'!Y104),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA104=\"\",0,'Detailed Cash Flow Chart'!AA104),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG104=\"\",0,'Detailed Cash Flow Chart'!AG104),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN104=\"\",0,'Detailed Cash Flow Chart'!AN104),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ105","v":""},{"$f":"'Detailed Cash Flow Chart'!B105","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D105","v":0},{"$f":"'Detailed Cash Flow Chart'!C105","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ105","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E105=0,NA(),M105-'Detailed Cash Flow Chart'!E105)","v":{"$error":"#VALUE!"}},null,{"$f":"Y105\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S105=\"\",0,'Detailed Cash Flow Chart'!S105),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U105=\"\",0,'Detailed Cash Flow Chart'!U105),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W105=\"\",0,'Detailed Cash Flow Chart'!W105),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y105=\"\",0,'Detailed Cash Flow Chart'!Y105),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA105=\"\",0,'Detailed Cash Flow Chart'!AA105),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG105=\"\",0,'Detailed Cash Flow Chart'!AG105),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN105=\"\",0,'Detailed Cash Flow Chart'!AN105),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA105\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S105=\"\",0,'Detailed Cash Flow Chart'!S105),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U105=\"\",0,'Detailed Cash Flow Chart'!U105),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W105=\"\",0,'Detailed Cash Flow Chart'!W105),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y105=\"\",0,'Detailed Cash Flow Chart'!Y105),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA105=\"\",0,'Detailed Cash Flow Chart'!AA105),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG105=\"\",0,'Detailed Cash Flow Chart'!AG105),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN105=\"\",0,'Detailed Cash Flow Chart'!AN105),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC105\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S105=\"\",0,'Detailed Cash Flow Chart'!S105),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U105=\"\",0,'Detailed Cash Flow Chart'!U105),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W105=\"\",0,'Detailed Cash Flow Chart'!W105),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y105=\"\",0,'Detailed Cash Flow Chart'!Y105),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA105=\"\",0,'Detailed Cash Flow Chart'!AA105),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG105=\"\",0,'Detailed Cash Flow Chart'!AG105),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN105=\"\",0,'Detailed Cash Flow Chart'!AN105),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE105\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S105=\"\",0,'Detailed Cash Flow Chart'!S105),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U105=\"\",0,'Detailed Cash Flow Chart'!U105),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W105=\"\",0,'Detailed Cash Flow Chart'!W105),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y105=\"\",0,'Detailed Cash Flow Chart'!Y105),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA105=\"\",0,'Detailed Cash Flow Chart'!AA105),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG105=\"\",0,'Detailed Cash Flow Chart'!AG105),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN105=\"\",0,'Detailed Cash Flow Chart'!AN105),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG105\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S105=\"\",0,'Detailed Cash Flow Chart'!S105),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U105=\"\",0,'Detailed Cash Flow Chart'!U105),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W105=\"\",0,'Detailed Cash Flow Chart'!W105),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y105=\"\",0,'Detailed Cash Flow Chart'!Y105),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA105=\"\",0,'Detailed Cash Flow Chart'!AA105),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG105=\"\",0,'Detailed Cash Flow Chart'!AG105),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN105=\"\",0,'Detailed Cash Flow Chart'!AN105),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI105\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S105=\"\",0,'Detailed Cash Flow Chart'!S105),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U105=\"\",0,'Detailed Cash Flow Chart'!U105),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W105=\"\",0,'Detailed Cash Flow Chart'!W105),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y105=\"\",0,'Detailed Cash Flow Chart'!Y105),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA105=\"\",0,'Detailed Cash Flow Chart'!AA105),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG105=\"\",0,'Detailed Cash Flow Chart'!AG105),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN105=\"\",0,'Detailed Cash Flow Chart'!AN105),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ106","v":""},{"$f":"'Detailed Cash Flow Chart'!B106","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D106","v":0},{"$f":"'Detailed Cash Flow Chart'!C106","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ106","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E106=0,NA(),M106-'Detailed Cash Flow Chart'!E106)","v":{"$error":"#VALUE!"}},null,{"$f":"Y106\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S106=\"\",0,'Detailed Cash Flow Chart'!S106),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U106=\"\",0,'Detailed Cash Flow Chart'!U106),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W106=\"\",0,'Detailed Cash Flow Chart'!W106),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y106=\"\",0,'Detailed Cash Flow Chart'!Y106),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA106=\"\",0,'Detailed Cash Flow Chart'!AA106),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG106=\"\",0,'Detailed Cash Flow Chart'!AG106),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN106=\"\",0,'Detailed Cash Flow Chart'!AN106),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA106\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S106=\"\",0,'Detailed Cash Flow Chart'!S106),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U106=\"\",0,'Detailed Cash Flow Chart'!U106),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W106=\"\",0,'Detailed Cash Flow Chart'!W106),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y106=\"\",0,'Detailed Cash Flow Chart'!Y106),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA106=\"\",0,'Detailed Cash Flow Chart'!AA106),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG106=\"\",0,'Detailed Cash Flow Chart'!AG106),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN106=\"\",0,'Detailed Cash Flow Chart'!AN106),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC106\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S106=\"\",0,'Detailed Cash Flow Chart'!S106),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U106=\"\",0,'Detailed Cash Flow Chart'!U106),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W106=\"\",0,'Detailed Cash Flow Chart'!W106),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y106=\"\",0,'Detailed Cash Flow Chart'!Y106),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA106=\"\",0,'Detailed Cash Flow Chart'!AA106),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG106=\"\",0,'Detailed Cash Flow Chart'!AG106),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN106=\"\",0,'Detailed Cash Flow Chart'!AN106),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE106\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S106=\"\",0,'Detailed Cash Flow Chart'!S106),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U106=\"\",0,'Detailed Cash Flow Chart'!U106),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W106=\"\",0,'Detailed Cash Flow Chart'!W106),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y106=\"\",0,'Detailed Cash Flow Chart'!Y106),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA106=\"\",0,'Detailed Cash Flow Chart'!AA106),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG106=\"\",0,'Detailed Cash Flow Chart'!AG106),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN106=\"\",0,'Detailed Cash Flow Chart'!AN106),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG106\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S106=\"\",0,'Detailed Cash Flow Chart'!S106),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U106=\"\",0,'Detailed Cash Flow Chart'!U106),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W106=\"\",0,'Detailed Cash Flow Chart'!W106),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y106=\"\",0,'Detailed Cash Flow Chart'!Y106),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA106=\"\",0,'Detailed Cash Flow Chart'!AA106),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG106=\"\",0,'Detailed Cash Flow Chart'!AG106),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN106=\"\",0,'Detailed Cash Flow Chart'!AN106),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI106\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S106=\"\",0,'Detailed Cash Flow Chart'!S106),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U106=\"\",0,'Detailed Cash Flow Chart'!U106),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W106=\"\",0,'Detailed Cash Flow Chart'!W106),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y106=\"\",0,'Detailed Cash Flow Chart'!Y106),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA106=\"\",0,'Detailed Cash Flow Chart'!AA106),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG106=\"\",0,'Detailed Cash Flow Chart'!AG106),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN106=\"\",0,'Detailed Cash Flow Chart'!AN106),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ107","v":""},{"$f":"'Detailed Cash Flow Chart'!B107","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D107","v":0},{"$f":"'Detailed Cash Flow Chart'!C107","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ107","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E107=0,NA(),M107-'Detailed Cash Flow Chart'!E107)","v":{"$error":"#VALUE!"}},null,{"$f":"Y107\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S107=\"\",0,'Detailed Cash Flow Chart'!S107),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U107=\"\",0,'Detailed Cash Flow Chart'!U107),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W107=\"\",0,'Detailed Cash Flow Chart'!W107),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y107=\"\",0,'Detailed Cash Flow Chart'!Y107),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA107=\"\",0,'Detailed Cash Flow Chart'!AA107),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG107=\"\",0,'Detailed Cash Flow Chart'!AG107),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN107=\"\",0,'Detailed Cash Flow Chart'!AN107),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA107\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S107=\"\",0,'Detailed Cash Flow Chart'!S107),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U107=\"\",0,'Detailed Cash Flow Chart'!U107),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W107=\"\",0,'Detailed Cash Flow Chart'!W107),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y107=\"\",0,'Detailed Cash Flow Chart'!Y107),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA107=\"\",0,'Detailed Cash Flow Chart'!AA107),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG107=\"\",0,'Detailed Cash Flow Chart'!AG107),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN107=\"\",0,'Detailed Cash Flow Chart'!AN107),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC107\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S107=\"\",0,'Detailed Cash Flow Chart'!S107),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U107=\"\",0,'Detailed Cash Flow Chart'!U107),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W107=\"\",0,'Detailed Cash Flow Chart'!W107),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y107=\"\",0,'Detailed Cash Flow Chart'!Y107),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA107=\"\",0,'Detailed Cash Flow Chart'!AA107),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG107=\"\",0,'Detailed Cash Flow Chart'!AG107),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN107=\"\",0,'Detailed Cash Flow Chart'!AN107),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE107\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S107=\"\",0,'Detailed Cash Flow Chart'!S107),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U107=\"\",0,'Detailed Cash Flow Chart'!U107),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W107=\"\",0,'Detailed Cash Flow Chart'!W107),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y107=\"\",0,'Detailed Cash Flow Chart'!Y107),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA107=\"\",0,'Detailed Cash Flow Chart'!AA107),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG107=\"\",0,'Detailed Cash Flow Chart'!AG107),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN107=\"\",0,'Detailed Cash Flow Chart'!AN107),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG107\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S107=\"\",0,'Detailed Cash Flow Chart'!S107),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U107=\"\",0,'Detailed Cash Flow Chart'!U107),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W107=\"\",0,'Detailed Cash Flow Chart'!W107),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y107=\"\",0,'Detailed Cash Flow Chart'!Y107),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA107=\"\",0,'Detailed Cash Flow Chart'!AA107),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG107=\"\",0,'Detailed Cash Flow Chart'!AG107),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN107=\"\",0,'Detailed Cash Flow Chart'!AN107),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI107\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S107=\"\",0,'Detailed Cash Flow Chart'!S107),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U107=\"\",0,'Detailed Cash Flow Chart'!U107),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W107=\"\",0,'Detailed Cash Flow Chart'!W107),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y107=\"\",0,'Detailed Cash Flow Chart'!Y107),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA107=\"\",0,'Detailed Cash Flow Chart'!AA107),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG107=\"\",0,'Detailed Cash Flow Chart'!AG107),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN107=\"\",0,'Detailed Cash Flow Chart'!AN107),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ108","v":""},{"$f":"'Detailed Cash Flow Chart'!B108","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D108","v":0},{"$f":"'Detailed Cash Flow Chart'!C108","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ108","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E108=0,NA(),M108-'Detailed Cash Flow Chart'!E108)","v":{"$error":"#VALUE!"}},null,{"$f":"Y108\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S108=\"\",0,'Detailed Cash Flow Chart'!S108),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U108=\"\",0,'Detailed Cash Flow Chart'!U108),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W108=\"\",0,'Detailed Cash Flow Chart'!W108),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y108=\"\",0,'Detailed Cash Flow Chart'!Y108),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA108=\"\",0,'Detailed Cash Flow Chart'!AA108),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG108=\"\",0,'Detailed Cash Flow Chart'!AG108),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN108=\"\",0,'Detailed Cash Flow Chart'!AN108),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA108\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S108=\"\",0,'Detailed Cash Flow Chart'!S108),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U108=\"\",0,'Detailed Cash Flow Chart'!U108),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W108=\"\",0,'Detailed Cash Flow Chart'!W108),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y108=\"\",0,'Detailed Cash Flow Chart'!Y108),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA108=\"\",0,'Detailed Cash Flow Chart'!AA108),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG108=\"\",0,'Detailed Cash Flow Chart'!AG108),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN108=\"\",0,'Detailed Cash Flow Chart'!AN108),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC108\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S108=\"\",0,'Detailed Cash Flow Chart'!S108),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U108=\"\",0,'Detailed Cash Flow Chart'!U108),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W108=\"\",0,'Detailed Cash Flow Chart'!W108),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y108=\"\",0,'Detailed Cash Flow Chart'!Y108),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA108=\"\",0,'Detailed Cash Flow Chart'!AA108),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG108=\"\",0,'Detailed Cash Flow Chart'!AG108),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN108=\"\",0,'Detailed Cash Flow Chart'!AN108),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE108\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S108=\"\",0,'Detailed Cash Flow Chart'!S108),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U108=\"\",0,'Detailed Cash Flow Chart'!U108),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W108=\"\",0,'Detailed Cash Flow Chart'!W108),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y108=\"\",0,'Detailed Cash Flow Chart'!Y108),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA108=\"\",0,'Detailed Cash Flow Chart'!AA108),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG108=\"\",0,'Detailed Cash Flow Chart'!AG108),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN108=\"\",0,'Detailed Cash Flow Chart'!AN108),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG108\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S108=\"\",0,'Detailed Cash Flow Chart'!S108),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U108=\"\",0,'Detailed Cash Flow Chart'!U108),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W108=\"\",0,'Detailed Cash Flow Chart'!W108),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y108=\"\",0,'Detailed Cash Flow Chart'!Y108),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA108=\"\",0,'Detailed Cash Flow Chart'!AA108),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG108=\"\",0,'Detailed Cash Flow Chart'!AG108),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN108=\"\",0,'Detailed Cash Flow Chart'!AN108),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI108\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S108=\"\",0,'Detailed Cash Flow Chart'!S108),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U108=\"\",0,'Detailed Cash Flow Chart'!U108),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W108=\"\",0,'Detailed Cash Flow Chart'!W108),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y108=\"\",0,'Detailed Cash Flow Chart'!Y108),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA108=\"\",0,'Detailed Cash Flow Chart'!AA108),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG108=\"\",0,'Detailed Cash Flow Chart'!AG108),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN108=\"\",0,'Detailed Cash Flow Chart'!AN108),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ109","v":""},{"$f":"'Detailed Cash Flow Chart'!B109","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D109","v":0},{"$f":"'Detailed Cash Flow Chart'!C109","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ109","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E109=0,NA(),M109-'Detailed Cash Flow Chart'!E109)","v":{"$error":"#VALUE!"}},null,{"$f":"Y109\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S109=\"\",0,'Detailed Cash Flow Chart'!S109),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U109=\"\",0,'Detailed Cash Flow Chart'!U109),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W109=\"\",0,'Detailed Cash Flow Chart'!W109),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y109=\"\",0,'Detailed Cash Flow Chart'!Y109),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA109=\"\",0,'Detailed Cash Flow Chart'!AA109),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG109=\"\",0,'Detailed Cash Flow Chart'!AG109),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN109=\"\",0,'Detailed Cash Flow Chart'!AN109),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA109\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S109=\"\",0,'Detailed Cash Flow Chart'!S109),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U109=\"\",0,'Detailed Cash Flow Chart'!U109),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W109=\"\",0,'Detailed Cash Flow Chart'!W109),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y109=\"\",0,'Detailed Cash Flow Chart'!Y109),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA109=\"\",0,'Detailed Cash Flow Chart'!AA109),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG109=\"\",0,'Detailed Cash Flow Chart'!AG109),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN109=\"\",0,'Detailed Cash Flow Chart'!AN109),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC109\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S109=\"\",0,'Detailed Cash Flow Chart'!S109),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U109=\"\",0,'Detailed Cash Flow Chart'!U109),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W109=\"\",0,'Detailed Cash Flow Chart'!W109),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y109=\"\",0,'Detailed Cash Flow Chart'!Y109),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA109=\"\",0,'Detailed Cash Flow Chart'!AA109),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG109=\"\",0,'Detailed Cash Flow Chart'!AG109),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN109=\"\",0,'Detailed Cash Flow Chart'!AN109),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE109\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S109=\"\",0,'Detailed Cash Flow Chart'!S109),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U109=\"\",0,'Detailed Cash Flow Chart'!U109),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W109=\"\",0,'Detailed Cash Flow Chart'!W109),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y109=\"\",0,'Detailed Cash Flow Chart'!Y109),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA109=\"\",0,'Detailed Cash Flow Chart'!AA109),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG109=\"\",0,'Detailed Cash Flow Chart'!AG109),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN109=\"\",0,'Detailed Cash Flow Chart'!AN109),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG109\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S109=\"\",0,'Detailed Cash Flow Chart'!S109),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U109=\"\",0,'Detailed Cash Flow Chart'!U109),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W109=\"\",0,'Detailed Cash Flow Chart'!W109),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y109=\"\",0,'Detailed Cash Flow Chart'!Y109),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA109=\"\",0,'Detailed Cash Flow Chart'!AA109),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG109=\"\",0,'Detailed Cash Flow Chart'!AG109),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN109=\"\",0,'Detailed Cash Flow Chart'!AN109),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI109\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S109=\"\",0,'Detailed Cash Flow Chart'!S109),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U109=\"\",0,'Detailed Cash Flow Chart'!U109),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W109=\"\",0,'Detailed Cash Flow Chart'!W109),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y109=\"\",0,'Detailed Cash Flow Chart'!Y109),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA109=\"\",0,'Detailed Cash Flow Chart'!AA109),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG109=\"\",0,'Detailed Cash Flow Chart'!AG109),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN109=\"\",0,'Detailed Cash Flow Chart'!AN109),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ110","v":""},{"$f":"'Detailed Cash Flow Chart'!B110","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D110","v":0},{"$f":"'Detailed Cash Flow Chart'!C110","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ110","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E110=0,NA(),M110-'Detailed Cash Flow Chart'!E110)","v":{"$error":"#VALUE!"}},null,{"$f":"Y110\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S110=\"\",0,'Detailed Cash Flow Chart'!S110),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U110=\"\",0,'Detailed Cash Flow Chart'!U110),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W110=\"\",0,'Detailed Cash Flow Chart'!W110),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y110=\"\",0,'Detailed Cash Flow Chart'!Y110),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA110=\"\",0,'Detailed Cash Flow Chart'!AA110),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG110=\"\",0,'Detailed Cash Flow Chart'!AG110),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN110=\"\",0,'Detailed Cash Flow Chart'!AN110),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA110\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S110=\"\",0,'Detailed Cash Flow Chart'!S110),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U110=\"\",0,'Detailed Cash Flow Chart'!U110),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W110=\"\",0,'Detailed Cash Flow Chart'!W110),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y110=\"\",0,'Detailed Cash Flow Chart'!Y110),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA110=\"\",0,'Detailed Cash Flow Chart'!AA110),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG110=\"\",0,'Detailed Cash Flow Chart'!AG110),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN110=\"\",0,'Detailed Cash Flow Chart'!AN110),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC110\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S110=\"\",0,'Detailed Cash Flow Chart'!S110),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U110=\"\",0,'Detailed Cash Flow Chart'!U110),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W110=\"\",0,'Detailed Cash Flow Chart'!W110),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y110=\"\",0,'Detailed Cash Flow Chart'!Y110),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA110=\"\",0,'Detailed Cash Flow Chart'!AA110),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG110=\"\",0,'Detailed Cash Flow Chart'!AG110),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN110=\"\",0,'Detailed Cash Flow Chart'!AN110),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE110\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S110=\"\",0,'Detailed Cash Flow Chart'!S110),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U110=\"\",0,'Detailed Cash Flow Chart'!U110),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W110=\"\",0,'Detailed Cash Flow Chart'!W110),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y110=\"\",0,'Detailed Cash Flow Chart'!Y110),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA110=\"\",0,'Detailed Cash Flow Chart'!AA110),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG110=\"\",0,'Detailed Cash Flow Chart'!AG110),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN110=\"\",0,'Detailed Cash Flow Chart'!AN110),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG110\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S110=\"\",0,'Detailed Cash Flow Chart'!S110),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U110=\"\",0,'Detailed Cash Flow Chart'!U110),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W110=\"\",0,'Detailed Cash Flow Chart'!W110),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y110=\"\",0,'Detailed Cash Flow Chart'!Y110),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA110=\"\",0,'Detailed Cash Flow Chart'!AA110),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG110=\"\",0,'Detailed Cash Flow Chart'!AG110),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN110=\"\",0,'Detailed Cash Flow Chart'!AN110),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI110\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S110=\"\",0,'Detailed Cash Flow Chart'!S110),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U110=\"\",0,'Detailed Cash Flow Chart'!U110),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W110=\"\",0,'Detailed Cash Flow Chart'!W110),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y110=\"\",0,'Detailed Cash Flow Chart'!Y110),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA110=\"\",0,'Detailed Cash Flow Chart'!AA110),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG110=\"\",0,'Detailed Cash Flow Chart'!AG110),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN110=\"\",0,'Detailed Cash Flow Chart'!AN110),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ111","v":""},{"$f":"'Detailed Cash Flow Chart'!B111","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D111","v":0},{"$f":"'Detailed Cash Flow Chart'!C111","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ111","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E111=0,NA(),M111-'Detailed Cash Flow Chart'!E111)","v":{"$error":"#VALUE!"}},null,{"$f":"Y111\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S111=\"\",0,'Detailed Cash Flow Chart'!S111),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U111=\"\",0,'Detailed Cash Flow Chart'!U111),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W111=\"\",0,'Detailed Cash Flow Chart'!W111),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y111=\"\",0,'Detailed Cash Flow Chart'!Y111),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA111=\"\",0,'Detailed Cash Flow Chart'!AA111),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG111=\"\",0,'Detailed Cash Flow Chart'!AG111),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN111=\"\",0,'Detailed Cash Flow Chart'!AN111),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA111\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S111=\"\",0,'Detailed Cash Flow Chart'!S111),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U111=\"\",0,'Detailed Cash Flow Chart'!U111),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W111=\"\",0,'Detailed Cash Flow Chart'!W111),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y111=\"\",0,'Detailed Cash Flow Chart'!Y111),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA111=\"\",0,'Detailed Cash Flow Chart'!AA111),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG111=\"\",0,'Detailed Cash Flow Chart'!AG111),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN111=\"\",0,'Detailed Cash Flow Chart'!AN111),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC111\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S111=\"\",0,'Detailed Cash Flow Chart'!S111),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U111=\"\",0,'Detailed Cash Flow Chart'!U111),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W111=\"\",0,'Detailed Cash Flow Chart'!W111),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y111=\"\",0,'Detailed Cash Flow Chart'!Y111),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA111=\"\",0,'Detailed Cash Flow Chart'!AA111),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG111=\"\",0,'Detailed Cash Flow Chart'!AG111),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN111=\"\",0,'Detailed Cash Flow Chart'!AN111),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE111\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S111=\"\",0,'Detailed Cash Flow Chart'!S111),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U111=\"\",0,'Detailed Cash Flow Chart'!U111),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W111=\"\",0,'Detailed Cash Flow Chart'!W111),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y111=\"\",0,'Detailed Cash Flow Chart'!Y111),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA111=\"\",0,'Detailed Cash Flow Chart'!AA111),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG111=\"\",0,'Detailed Cash Flow Chart'!AG111),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN111=\"\",0,'Detailed Cash Flow Chart'!AN111),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG111\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S111=\"\",0,'Detailed Cash Flow Chart'!S111),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U111=\"\",0,'Detailed Cash Flow Chart'!U111),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W111=\"\",0,'Detailed Cash Flow Chart'!W111),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y111=\"\",0,'Detailed Cash Flow Chart'!Y111),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA111=\"\",0,'Detailed Cash Flow Chart'!AA111),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG111=\"\",0,'Detailed Cash Flow Chart'!AG111),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN111=\"\",0,'Detailed Cash Flow Chart'!AN111),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI111\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S111=\"\",0,'Detailed Cash Flow Chart'!S111),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U111=\"\",0,'Detailed Cash Flow Chart'!U111),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W111=\"\",0,'Detailed Cash Flow Chart'!W111),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y111=\"\",0,'Detailed Cash Flow Chart'!Y111),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA111=\"\",0,'Detailed Cash Flow Chart'!AA111),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG111=\"\",0,'Detailed Cash Flow Chart'!AG111),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN111=\"\",0,'Detailed Cash Flow Chart'!AN111),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ112","v":""},{"$f":"'Detailed Cash Flow Chart'!B112","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D112","v":0},{"$f":"'Detailed Cash Flow Chart'!C112","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ112","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E112=0,NA(),M112-'Detailed Cash Flow Chart'!E112)","v":{"$error":"#VALUE!"}},null,{"$f":"Y112\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S112=\"\",0,'Detailed Cash Flow Chart'!S112),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U112=\"\",0,'Detailed Cash Flow Chart'!U112),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W112=\"\",0,'Detailed Cash Flow Chart'!W112),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y112=\"\",0,'Detailed Cash Flow Chart'!Y112),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA112=\"\",0,'Detailed Cash Flow Chart'!AA112),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG112=\"\",0,'Detailed Cash Flow Chart'!AG112),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN112=\"\",0,'Detailed Cash Flow Chart'!AN112),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA112\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S112=\"\",0,'Detailed Cash Flow Chart'!S112),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U112=\"\",0,'Detailed Cash Flow Chart'!U112),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W112=\"\",0,'Detailed Cash Flow Chart'!W112),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y112=\"\",0,'Detailed Cash Flow Chart'!Y112),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA112=\"\",0,'Detailed Cash Flow Chart'!AA112),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG112=\"\",0,'Detailed Cash Flow Chart'!AG112),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN112=\"\",0,'Detailed Cash Flow Chart'!AN112),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC112\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S112=\"\",0,'Detailed Cash Flow Chart'!S112),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U112=\"\",0,'Detailed Cash Flow Chart'!U112),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W112=\"\",0,'Detailed Cash Flow Chart'!W112),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y112=\"\",0,'Detailed Cash Flow Chart'!Y112),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA112=\"\",0,'Detailed Cash Flow Chart'!AA112),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG112=\"\",0,'Detailed Cash Flow Chart'!AG112),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN112=\"\",0,'Detailed Cash Flow Chart'!AN112),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE112\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S112=\"\",0,'Detailed Cash Flow Chart'!S112),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U112=\"\",0,'Detailed Cash Flow Chart'!U112),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W112=\"\",0,'Detailed Cash Flow Chart'!W112),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y112=\"\",0,'Detailed Cash Flow Chart'!Y112),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA112=\"\",0,'Detailed Cash Flow Chart'!AA112),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG112=\"\",0,'Detailed Cash Flow Chart'!AG112),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN112=\"\",0,'Detailed Cash Flow Chart'!AN112),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG112\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S112=\"\",0,'Detailed Cash Flow Chart'!S112),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U112=\"\",0,'Detailed Cash Flow Chart'!U112),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W112=\"\",0,'Detailed Cash Flow Chart'!W112),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y112=\"\",0,'Detailed Cash Flow Chart'!Y112),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA112=\"\",0,'Detailed Cash Flow Chart'!AA112),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG112=\"\",0,'Detailed Cash Flow Chart'!AG112),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN112=\"\",0,'Detailed Cash Flow Chart'!AN112),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI112\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S112=\"\",0,'Detailed Cash Flow Chart'!S112),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U112=\"\",0,'Detailed Cash Flow Chart'!U112),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W112=\"\",0,'Detailed Cash Flow Chart'!W112),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y112=\"\",0,'Detailed Cash Flow Chart'!Y112),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA112=\"\",0,'Detailed Cash Flow Chart'!AA112),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG112=\"\",0,'Detailed Cash Flow Chart'!AG112),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN112=\"\",0,'Detailed Cash Flow Chart'!AN112),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ113","v":""},{"$f":"'Detailed Cash Flow Chart'!B113","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D113","v":0},{"$f":"'Detailed Cash Flow Chart'!C113","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ113","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E113=0,NA(),M113-'Detailed Cash Flow Chart'!E113)","v":{"$error":"#VALUE!"}},null,{"$f":"Y113\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S113=\"\",0,'Detailed Cash Flow Chart'!S113),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U113=\"\",0,'Detailed Cash Flow Chart'!U113),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W113=\"\",0,'Detailed Cash Flow Chart'!W113),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y113=\"\",0,'Detailed Cash Flow Chart'!Y113),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA113=\"\",0,'Detailed Cash Flow Chart'!AA113),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG113=\"\",0,'Detailed Cash Flow Chart'!AG113),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN113=\"\",0,'Detailed Cash Flow Chart'!AN113),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA113\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S113=\"\",0,'Detailed Cash Flow Chart'!S113),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U113=\"\",0,'Detailed Cash Flow Chart'!U113),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W113=\"\",0,'Detailed Cash Flow Chart'!W113),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y113=\"\",0,'Detailed Cash Flow Chart'!Y113),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA113=\"\",0,'Detailed Cash Flow Chart'!AA113),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG113=\"\",0,'Detailed Cash Flow Chart'!AG113),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN113=\"\",0,'Detailed Cash Flow Chart'!AN113),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC113\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S113=\"\",0,'Detailed Cash Flow Chart'!S113),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U113=\"\",0,'Detailed Cash Flow Chart'!U113),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W113=\"\",0,'Detailed Cash Flow Chart'!W113),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y113=\"\",0,'Detailed Cash Flow Chart'!Y113),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA113=\"\",0,'Detailed Cash Flow Chart'!AA113),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG113=\"\",0,'Detailed Cash Flow Chart'!AG113),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN113=\"\",0,'Detailed Cash Flow Chart'!AN113),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE113\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S113=\"\",0,'Detailed Cash Flow Chart'!S113),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U113=\"\",0,'Detailed Cash Flow Chart'!U113),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W113=\"\",0,'Detailed Cash Flow Chart'!W113),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y113=\"\",0,'Detailed Cash Flow Chart'!Y113),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA113=\"\",0,'Detailed Cash Flow Chart'!AA113),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG113=\"\",0,'Detailed Cash Flow Chart'!AG113),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN113=\"\",0,'Detailed Cash Flow Chart'!AN113),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG113\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S113=\"\",0,'Detailed Cash Flow Chart'!S113),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U113=\"\",0,'Detailed Cash Flow Chart'!U113),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W113=\"\",0,'Detailed Cash Flow Chart'!W113),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y113=\"\",0,'Detailed Cash Flow Chart'!Y113),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA113=\"\",0,'Detailed Cash Flow Chart'!AA113),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG113=\"\",0,'Detailed Cash Flow Chart'!AG113),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN113=\"\",0,'Detailed Cash Flow Chart'!AN113),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI113\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S113=\"\",0,'Detailed Cash Flow Chart'!S113),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U113=\"\",0,'Detailed Cash Flow Chart'!U113),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W113=\"\",0,'Detailed Cash Flow Chart'!W113),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y113=\"\",0,'Detailed Cash Flow Chart'!Y113),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA113=\"\",0,'Detailed Cash Flow Chart'!AA113),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG113=\"\",0,'Detailed Cash Flow Chart'!AG113),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN113=\"\",0,'Detailed Cash Flow Chart'!AN113),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ114","v":""},{"$f":"'Detailed Cash Flow Chart'!B114","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D114","v":0},{"$f":"'Detailed Cash Flow Chart'!C114","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ114","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E114=0,NA(),M114-'Detailed Cash Flow Chart'!E114)","v":{"$error":"#VALUE!"}},null,{"$f":"Y114\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S114=\"\",0,'Detailed Cash Flow Chart'!S114),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U114=\"\",0,'Detailed Cash Flow Chart'!U114),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W114=\"\",0,'Detailed Cash Flow Chart'!W114),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y114=\"\",0,'Detailed Cash Flow Chart'!Y114),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA114=\"\",0,'Detailed Cash Flow Chart'!AA114),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG114=\"\",0,'Detailed Cash Flow Chart'!AG114),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN114=\"\",0,'Detailed Cash Flow Chart'!AN114),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA114\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S114=\"\",0,'Detailed Cash Flow Chart'!S114),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U114=\"\",0,'Detailed Cash Flow Chart'!U114),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W114=\"\",0,'Detailed Cash Flow Chart'!W114),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y114=\"\",0,'Detailed Cash Flow Chart'!Y114),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA114=\"\",0,'Detailed Cash Flow Chart'!AA114),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG114=\"\",0,'Detailed Cash Flow Chart'!AG114),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN114=\"\",0,'Detailed Cash Flow Chart'!AN114),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC114\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S114=\"\",0,'Detailed Cash Flow Chart'!S114),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U114=\"\",0,'Detailed Cash Flow Chart'!U114),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W114=\"\",0,'Detailed Cash Flow Chart'!W114),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y114=\"\",0,'Detailed Cash Flow Chart'!Y114),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA114=\"\",0,'Detailed Cash Flow Chart'!AA114),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG114=\"\",0,'Detailed Cash Flow Chart'!AG114),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN114=\"\",0,'Detailed Cash Flow Chart'!AN114),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE114\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S114=\"\",0,'Detailed Cash Flow Chart'!S114),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U114=\"\",0,'Detailed Cash Flow Chart'!U114),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W114=\"\",0,'Detailed Cash Flow Chart'!W114),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y114=\"\",0,'Detailed Cash Flow Chart'!Y114),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA114=\"\",0,'Detailed Cash Flow Chart'!AA114),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG114=\"\",0,'Detailed Cash Flow Chart'!AG114),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN114=\"\",0,'Detailed Cash Flow Chart'!AN114),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG114\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S114=\"\",0,'Detailed Cash Flow Chart'!S114),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U114=\"\",0,'Detailed Cash Flow Chart'!U114),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W114=\"\",0,'Detailed Cash Flow Chart'!W114),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y114=\"\",0,'Detailed Cash Flow Chart'!Y114),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA114=\"\",0,'Detailed Cash Flow Chart'!AA114),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG114=\"\",0,'Detailed Cash Flow Chart'!AG114),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN114=\"\",0,'Detailed Cash Flow Chart'!AN114),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI114\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S114=\"\",0,'Detailed Cash Flow Chart'!S114),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U114=\"\",0,'Detailed Cash Flow Chart'!U114),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W114=\"\",0,'Detailed Cash Flow Chart'!W114),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y114=\"\",0,'Detailed Cash Flow Chart'!Y114),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA114=\"\",0,'Detailed Cash Flow Chart'!AA114),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG114=\"\",0,'Detailed Cash Flow Chart'!AG114),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN114=\"\",0,'Detailed Cash Flow Chart'!AN114),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ115","v":""},{"$f":"'Detailed Cash Flow Chart'!B115","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D115","v":0},{"$f":"'Detailed Cash Flow Chart'!C115","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ115","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E115=0,NA(),M115-'Detailed Cash Flow Chart'!E115)","v":{"$error":"#VALUE!"}},null,{"$f":"Y115\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S115=\"\",0,'Detailed Cash Flow Chart'!S115),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U115=\"\",0,'Detailed Cash Flow Chart'!U115),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W115=\"\",0,'Detailed Cash Flow Chart'!W115),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y115=\"\",0,'Detailed Cash Flow Chart'!Y115),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA115=\"\",0,'Detailed Cash Flow Chart'!AA115),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG115=\"\",0,'Detailed Cash Flow Chart'!AG115),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN115=\"\",0,'Detailed Cash Flow Chart'!AN115),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA115\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S115=\"\",0,'Detailed Cash Flow Chart'!S115),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U115=\"\",0,'Detailed Cash Flow Chart'!U115),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W115=\"\",0,'Detailed Cash Flow Chart'!W115),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y115=\"\",0,'Detailed Cash Flow Chart'!Y115),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA115=\"\",0,'Detailed Cash Flow Chart'!AA115),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG115=\"\",0,'Detailed Cash Flow Chart'!AG115),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN115=\"\",0,'Detailed Cash Flow Chart'!AN115),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC115\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S115=\"\",0,'Detailed Cash Flow Chart'!S115),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U115=\"\",0,'Detailed Cash Flow Chart'!U115),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W115=\"\",0,'Detailed Cash Flow Chart'!W115),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y115=\"\",0,'Detailed Cash Flow Chart'!Y115),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA115=\"\",0,'Detailed Cash Flow Chart'!AA115),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG115=\"\",0,'Detailed Cash Flow Chart'!AG115),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN115=\"\",0,'Detailed Cash Flow Chart'!AN115),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE115\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S115=\"\",0,'Detailed Cash Flow Chart'!S115),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U115=\"\",0,'Detailed Cash Flow Chart'!U115),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W115=\"\",0,'Detailed Cash Flow Chart'!W115),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y115=\"\",0,'Detailed Cash Flow Chart'!Y115),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA115=\"\",0,'Detailed Cash Flow Chart'!AA115),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG115=\"\",0,'Detailed Cash Flow Chart'!AG115),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN115=\"\",0,'Detailed Cash Flow Chart'!AN115),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG115\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S115=\"\",0,'Detailed Cash Flow Chart'!S115),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U115=\"\",0,'Detailed Cash Flow Chart'!U115),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W115=\"\",0,'Detailed Cash Flow Chart'!W115),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y115=\"\",0,'Detailed Cash Flow Chart'!Y115),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA115=\"\",0,'Detailed Cash Flow Chart'!AA115),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG115=\"\",0,'Detailed Cash Flow Chart'!AG115),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN115=\"\",0,'Detailed Cash Flow Chart'!AN115),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI115\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S115=\"\",0,'Detailed Cash Flow Chart'!S115),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U115=\"\",0,'Detailed Cash Flow Chart'!U115),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W115=\"\",0,'Detailed Cash Flow Chart'!W115),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y115=\"\",0,'Detailed Cash Flow Chart'!Y115),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA115=\"\",0,'Detailed Cash Flow Chart'!AA115),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG115=\"\",0,'Detailed Cash Flow Chart'!AG115),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN115=\"\",0,'Detailed Cash Flow Chart'!AN115),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ116","v":""},{"$f":"'Detailed Cash Flow Chart'!B116","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D116","v":0},{"$f":"'Detailed Cash Flow Chart'!C116","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ116","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E116=0,NA(),M116-'Detailed Cash Flow Chart'!E116)","v":{"$error":"#VALUE!"}},null,{"$f":"Y116\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S116=\"\",0,'Detailed Cash Flow Chart'!S116),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U116=\"\",0,'Detailed Cash Flow Chart'!U116),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W116=\"\",0,'Detailed Cash Flow Chart'!W116),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y116=\"\",0,'Detailed Cash Flow Chart'!Y116),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA116=\"\",0,'Detailed Cash Flow Chart'!AA116),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG116=\"\",0,'Detailed Cash Flow Chart'!AG116),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN116=\"\",0,'Detailed Cash Flow Chart'!AN116),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA116\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S116=\"\",0,'Detailed Cash Flow Chart'!S116),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U116=\"\",0,'Detailed Cash Flow Chart'!U116),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W116=\"\",0,'Detailed Cash Flow Chart'!W116),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y116=\"\",0,'Detailed Cash Flow Chart'!Y116),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA116=\"\",0,'Detailed Cash Flow Chart'!AA116),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG116=\"\",0,'Detailed Cash Flow Chart'!AG116),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN116=\"\",0,'Detailed Cash Flow Chart'!AN116),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC116\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S116=\"\",0,'Detailed Cash Flow Chart'!S116),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U116=\"\",0,'Detailed Cash Flow Chart'!U116),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W116=\"\",0,'Detailed Cash Flow Chart'!W116),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y116=\"\",0,'Detailed Cash Flow Chart'!Y116),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA116=\"\",0,'Detailed Cash Flow Chart'!AA116),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG116=\"\",0,'Detailed Cash Flow Chart'!AG116),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN116=\"\",0,'Detailed Cash Flow Chart'!AN116),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE116\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S116=\"\",0,'Detailed Cash Flow Chart'!S116),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U116=\"\",0,'Detailed Cash Flow Chart'!U116),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W116=\"\",0,'Detailed Cash Flow Chart'!W116),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y116=\"\",0,'Detailed Cash Flow Chart'!Y116),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA116=\"\",0,'Detailed Cash Flow Chart'!AA116),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG116=\"\",0,'Detailed Cash Flow Chart'!AG116),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN116=\"\",0,'Detailed Cash Flow Chart'!AN116),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG116\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S116=\"\",0,'Detailed Cash Flow Chart'!S116),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U116=\"\",0,'Detailed Cash Flow Chart'!U116),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W116=\"\",0,'Detailed Cash Flow Chart'!W116),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y116=\"\",0,'Detailed Cash Flow Chart'!Y116),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA116=\"\",0,'Detailed Cash Flow Chart'!AA116),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG116=\"\",0,'Detailed Cash Flow Chart'!AG116),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN116=\"\",0,'Detailed Cash Flow Chart'!AN116),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI116\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S116=\"\",0,'Detailed Cash Flow Chart'!S116),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U116=\"\",0,'Detailed Cash Flow Chart'!U116),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W116=\"\",0,'Detailed Cash Flow Chart'!W116),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y116=\"\",0,'Detailed Cash Flow Chart'!Y116),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA116=\"\",0,'Detailed Cash Flow Chart'!AA116),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG116=\"\",0,'Detailed Cash Flow Chart'!AG116),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN116=\"\",0,'Detailed Cash Flow Chart'!AN116),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ117","v":""},{"$f":"'Detailed Cash Flow Chart'!B117","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D117","v":0},{"$f":"'Detailed Cash Flow Chart'!C117","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ117","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E117=0,NA(),M117-'Detailed Cash Flow Chart'!E117)","v":{"$error":"#VALUE!"}},null,{"$f":"Y117\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S117=\"\",0,'Detailed Cash Flow Chart'!S117),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U117=\"\",0,'Detailed Cash Flow Chart'!U117),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W117=\"\",0,'Detailed Cash Flow Chart'!W117),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y117=\"\",0,'Detailed Cash Flow Chart'!Y117),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA117=\"\",0,'Detailed Cash Flow Chart'!AA117),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG117=\"\",0,'Detailed Cash Flow Chart'!AG117),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN117=\"\",0,'Detailed Cash Flow Chart'!AN117),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA117\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S117=\"\",0,'Detailed Cash Flow Chart'!S117),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U117=\"\",0,'Detailed Cash Flow Chart'!U117),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W117=\"\",0,'Detailed Cash Flow Chart'!W117),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y117=\"\",0,'Detailed Cash Flow Chart'!Y117),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA117=\"\",0,'Detailed Cash Flow Chart'!AA117),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG117=\"\",0,'Detailed Cash Flow Chart'!AG117),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN117=\"\",0,'Detailed Cash Flow Chart'!AN117),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC117\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S117=\"\",0,'Detailed Cash Flow Chart'!S117),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U117=\"\",0,'Detailed Cash Flow Chart'!U117),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W117=\"\",0,'Detailed Cash Flow Chart'!W117),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y117=\"\",0,'Detailed Cash Flow Chart'!Y117),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA117=\"\",0,'Detailed Cash Flow Chart'!AA117),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG117=\"\",0,'Detailed Cash Flow Chart'!AG117),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN117=\"\",0,'Detailed Cash Flow Chart'!AN117),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE117\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S117=\"\",0,'Detailed Cash Flow Chart'!S117),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U117=\"\",0,'Detailed Cash Flow Chart'!U117),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W117=\"\",0,'Detailed Cash Flow Chart'!W117),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y117=\"\",0,'Detailed Cash Flow Chart'!Y117),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA117=\"\",0,'Detailed Cash Flow Chart'!AA117),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG117=\"\",0,'Detailed Cash Flow Chart'!AG117),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN117=\"\",0,'Detailed Cash Flow Chart'!AN117),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG117\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S117=\"\",0,'Detailed Cash Flow Chart'!S117),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U117=\"\",0,'Detailed Cash Flow Chart'!U117),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W117=\"\",0,'Detailed Cash Flow Chart'!W117),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y117=\"\",0,'Detailed Cash Flow Chart'!Y117),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA117=\"\",0,'Detailed Cash Flow Chart'!AA117),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG117=\"\",0,'Detailed Cash Flow Chart'!AG117),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN117=\"\",0,'Detailed Cash Flow Chart'!AN117),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI117\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S117=\"\",0,'Detailed Cash Flow Chart'!S117),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U117=\"\",0,'Detailed Cash Flow Chart'!U117),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W117=\"\",0,'Detailed Cash Flow Chart'!W117),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y117=\"\",0,'Detailed Cash Flow Chart'!Y117),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA117=\"\",0,'Detailed Cash Flow Chart'!AA117),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG117=\"\",0,'Detailed Cash Flow Chart'!AG117),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN117=\"\",0,'Detailed Cash Flow Chart'!AN117),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ118","v":""},{"$f":"'Detailed Cash Flow Chart'!B118","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D118","v":0},{"$f":"'Detailed Cash Flow Chart'!C118","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ118","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E118=0,NA(),M118-'Detailed Cash Flow Chart'!E118)","v":{"$error":"#VALUE!"}},null,{"$f":"Y118\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S118=\"\",0,'Detailed Cash Flow Chart'!S118),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U118=\"\",0,'Detailed Cash Flow Chart'!U118),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W118=\"\",0,'Detailed Cash Flow Chart'!W118),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y118=\"\",0,'Detailed Cash Flow Chart'!Y118),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA118=\"\",0,'Detailed Cash Flow Chart'!AA118),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG118=\"\",0,'Detailed Cash Flow Chart'!AG118),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN118=\"\",0,'Detailed Cash Flow Chart'!AN118),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA118\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S118=\"\",0,'Detailed Cash Flow Chart'!S118),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U118=\"\",0,'Detailed Cash Flow Chart'!U118),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W118=\"\",0,'Detailed Cash Flow Chart'!W118),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y118=\"\",0,'Detailed Cash Flow Chart'!Y118),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA118=\"\",0,'Detailed Cash Flow Chart'!AA118),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG118=\"\",0,'Detailed Cash Flow Chart'!AG118),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN118=\"\",0,'Detailed Cash Flow Chart'!AN118),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC118\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S118=\"\",0,'Detailed Cash Flow Chart'!S118),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U118=\"\",0,'Detailed Cash Flow Chart'!U118),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W118=\"\",0,'Detailed Cash Flow Chart'!W118),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y118=\"\",0,'Detailed Cash Flow Chart'!Y118),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA118=\"\",0,'Detailed Cash Flow Chart'!AA118),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG118=\"\",0,'Detailed Cash Flow Chart'!AG118),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN118=\"\",0,'Detailed Cash Flow Chart'!AN118),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE118\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S118=\"\",0,'Detailed Cash Flow Chart'!S118),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U118=\"\",0,'Detailed Cash Flow Chart'!U118),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W118=\"\",0,'Detailed Cash Flow Chart'!W118),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y118=\"\",0,'Detailed Cash Flow Chart'!Y118),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA118=\"\",0,'Detailed Cash Flow Chart'!AA118),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG118=\"\",0,'Detailed Cash Flow Chart'!AG118),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN118=\"\",0,'Detailed Cash Flow Chart'!AN118),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG118\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S118=\"\",0,'Detailed Cash Flow Chart'!S118),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U118=\"\",0,'Detailed Cash Flow Chart'!U118),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W118=\"\",0,'Detailed Cash Flow Chart'!W118),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y118=\"\",0,'Detailed Cash Flow Chart'!Y118),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA118=\"\",0,'Detailed Cash Flow Chart'!AA118),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG118=\"\",0,'Detailed Cash Flow Chart'!AG118),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN118=\"\",0,'Detailed Cash Flow Chart'!AN118),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI118\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S118=\"\",0,'Detailed Cash Flow Chart'!S118),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U118=\"\",0,'Detailed Cash Flow Chart'!U118),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W118=\"\",0,'Detailed Cash Flow Chart'!W118),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y118=\"\",0,'Detailed Cash Flow Chart'!Y118),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA118=\"\",0,'Detailed Cash Flow Chart'!AA118),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG118=\"\",0,'Detailed Cash Flow Chart'!AG118),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN118=\"\",0,'Detailed Cash Flow Chart'!AN118),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ119","v":""},{"$f":"'Detailed Cash Flow Chart'!B119","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D119","v":0},{"$f":"'Detailed Cash Flow Chart'!C119","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ119","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E119=0,NA(),M119-'Detailed Cash Flow Chart'!E119)","v":{"$error":"#VALUE!"}},null,{"$f":"Y119\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S119=\"\",0,'Detailed Cash Flow Chart'!S119),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U119=\"\",0,'Detailed Cash Flow Chart'!U119),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W119=\"\",0,'Detailed Cash Flow Chart'!W119),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y119=\"\",0,'Detailed Cash Flow Chart'!Y119),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA119=\"\",0,'Detailed Cash Flow Chart'!AA119),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG119=\"\",0,'Detailed Cash Flow Chart'!AG119),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN119=\"\",0,'Detailed Cash Flow Chart'!AN119),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA119\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S119=\"\",0,'Detailed Cash Flow Chart'!S119),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U119=\"\",0,'Detailed Cash Flow Chart'!U119),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W119=\"\",0,'Detailed Cash Flow Chart'!W119),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y119=\"\",0,'Detailed Cash Flow Chart'!Y119),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA119=\"\",0,'Detailed Cash Flow Chart'!AA119),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG119=\"\",0,'Detailed Cash Flow Chart'!AG119),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN119=\"\",0,'Detailed Cash Flow Chart'!AN119),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC119\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S119=\"\",0,'Detailed Cash Flow Chart'!S119),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U119=\"\",0,'Detailed Cash Flow Chart'!U119),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W119=\"\",0,'Detailed Cash Flow Chart'!W119),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y119=\"\",0,'Detailed Cash Flow Chart'!Y119),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA119=\"\",0,'Detailed Cash Flow Chart'!AA119),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG119=\"\",0,'Detailed Cash Flow Chart'!AG119),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN119=\"\",0,'Detailed Cash Flow Chart'!AN119),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE119\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S119=\"\",0,'Detailed Cash Flow Chart'!S119),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U119=\"\",0,'Detailed Cash Flow Chart'!U119),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W119=\"\",0,'Detailed Cash Flow Chart'!W119),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y119=\"\",0,'Detailed Cash Flow Chart'!Y119),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA119=\"\",0,'Detailed Cash Flow Chart'!AA119),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG119=\"\",0,'Detailed Cash Flow Chart'!AG119),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN119=\"\",0,'Detailed Cash Flow Chart'!AN119),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG119\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S119=\"\",0,'Detailed Cash Flow Chart'!S119),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U119=\"\",0,'Detailed Cash Flow Chart'!U119),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W119=\"\",0,'Detailed Cash Flow Chart'!W119),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y119=\"\",0,'Detailed Cash Flow Chart'!Y119),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA119=\"\",0,'Detailed Cash Flow Chart'!AA119),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG119=\"\",0,'Detailed Cash Flow Chart'!AG119),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN119=\"\",0,'Detailed Cash Flow Chart'!AN119),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI119\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S119=\"\",0,'Detailed Cash Flow Chart'!S119),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U119=\"\",0,'Detailed Cash Flow Chart'!U119),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W119=\"\",0,'Detailed Cash Flow Chart'!W119),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y119=\"\",0,'Detailed Cash Flow Chart'!Y119),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA119=\"\",0,'Detailed Cash Flow Chart'!AA119),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG119=\"\",0,'Detailed Cash Flow Chart'!AG119),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN119=\"\",0,'Detailed Cash Flow Chart'!AN119),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ120","v":""},{"$f":"'Detailed Cash Flow Chart'!B120","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D120","v":0},{"$f":"'Detailed Cash Flow Chart'!C120","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ120","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E120=0,NA(),M120-'Detailed Cash Flow Chart'!E120)","v":{"$error":"#VALUE!"}},null,{"$f":"Y120\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S120=\"\",0,'Detailed Cash Flow Chart'!S120),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U120=\"\",0,'Detailed Cash Flow Chart'!U120),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W120=\"\",0,'Detailed Cash Flow Chart'!W120),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y120=\"\",0,'Detailed Cash Flow Chart'!Y120),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA120=\"\",0,'Detailed Cash Flow Chart'!AA120),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG120=\"\",0,'Detailed Cash Flow Chart'!AG120),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN120=\"\",0,'Detailed Cash Flow Chart'!AN120),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA120\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S120=\"\",0,'Detailed Cash Flow Chart'!S120),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U120=\"\",0,'Detailed Cash Flow Chart'!U120),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W120=\"\",0,'Detailed Cash Flow Chart'!W120),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y120=\"\",0,'Detailed Cash Flow Chart'!Y120),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA120=\"\",0,'Detailed Cash Flow Chart'!AA120),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG120=\"\",0,'Detailed Cash Flow Chart'!AG120),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN120=\"\",0,'Detailed Cash Flow Chart'!AN120),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC120\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S120=\"\",0,'Detailed Cash Flow Chart'!S120),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U120=\"\",0,'Detailed Cash Flow Chart'!U120),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W120=\"\",0,'Detailed Cash Flow Chart'!W120),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y120=\"\",0,'Detailed Cash Flow Chart'!Y120),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA120=\"\",0,'Detailed Cash Flow Chart'!AA120),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG120=\"\",0,'Detailed Cash Flow Chart'!AG120),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN120=\"\",0,'Detailed Cash Flow Chart'!AN120),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE120\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S120=\"\",0,'Detailed Cash Flow Chart'!S120),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U120=\"\",0,'Detailed Cash Flow Chart'!U120),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W120=\"\",0,'Detailed Cash Flow Chart'!W120),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y120=\"\",0,'Detailed Cash Flow Chart'!Y120),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA120=\"\",0,'Detailed Cash Flow Chart'!AA120),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG120=\"\",0,'Detailed Cash Flow Chart'!AG120),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN120=\"\",0,'Detailed Cash Flow Chart'!AN120),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG120\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S120=\"\",0,'Detailed Cash Flow Chart'!S120),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U120=\"\",0,'Detailed Cash Flow Chart'!U120),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W120=\"\",0,'Detailed Cash Flow Chart'!W120),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y120=\"\",0,'Detailed Cash Flow Chart'!Y120),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA120=\"\",0,'Detailed Cash Flow Chart'!AA120),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG120=\"\",0,'Detailed Cash Flow Chart'!AG120),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN120=\"\",0,'Detailed Cash Flow Chart'!AN120),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI120\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S120=\"\",0,'Detailed Cash Flow Chart'!S120),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U120=\"\",0,'Detailed Cash Flow Chart'!U120),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W120=\"\",0,'Detailed Cash Flow Chart'!W120),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y120=\"\",0,'Detailed Cash Flow Chart'!Y120),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA120=\"\",0,'Detailed Cash Flow Chart'!AA120),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG120=\"\",0,'Detailed Cash Flow Chart'!AG120),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN120=\"\",0,'Detailed Cash Flow Chart'!AN120),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ121","v":""},{"$f":"'Detailed Cash Flow Chart'!B121","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D121","v":0},{"$f":"'Detailed Cash Flow Chart'!C121","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ121","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E121=0,NA(),M121-'Detailed Cash Flow Chart'!E121)","v":{"$error":"#VALUE!"}},null,{"$f":"Y121\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S121=\"\",0,'Detailed Cash Flow Chart'!S121),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U121=\"\",0,'Detailed Cash Flow Chart'!U121),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W121=\"\",0,'Detailed Cash Flow Chart'!W121),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y121=\"\",0,'Detailed Cash Flow Chart'!Y121),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA121=\"\",0,'Detailed Cash Flow Chart'!AA121),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG121=\"\",0,'Detailed Cash Flow Chart'!AG121),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN121=\"\",0,'Detailed Cash Flow Chart'!AN121),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA121\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S121=\"\",0,'Detailed Cash Flow Chart'!S121),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U121=\"\",0,'Detailed Cash Flow Chart'!U121),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W121=\"\",0,'Detailed Cash Flow Chart'!W121),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y121=\"\",0,'Detailed Cash Flow Chart'!Y121),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA121=\"\",0,'Detailed Cash Flow Chart'!AA121),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG121=\"\",0,'Detailed Cash Flow Chart'!AG121),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN121=\"\",0,'Detailed Cash Flow Chart'!AN121),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC121\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S121=\"\",0,'Detailed Cash Flow Chart'!S121),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U121=\"\",0,'Detailed Cash Flow Chart'!U121),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W121=\"\",0,'Detailed Cash Flow Chart'!W121),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y121=\"\",0,'Detailed Cash Flow Chart'!Y121),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA121=\"\",0,'Detailed Cash Flow Chart'!AA121),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG121=\"\",0,'Detailed Cash Flow Chart'!AG121),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN121=\"\",0,'Detailed Cash Flow Chart'!AN121),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE121\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S121=\"\",0,'Detailed Cash Flow Chart'!S121),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U121=\"\",0,'Detailed Cash Flow Chart'!U121),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W121=\"\",0,'Detailed Cash Flow Chart'!W121),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y121=\"\",0,'Detailed Cash Flow Chart'!Y121),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA121=\"\",0,'Detailed Cash Flow Chart'!AA121),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG121=\"\",0,'Detailed Cash Flow Chart'!AG121),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN121=\"\",0,'Detailed Cash Flow Chart'!AN121),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG121\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S121=\"\",0,'Detailed Cash Flow Chart'!S121),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U121=\"\",0,'Detailed Cash Flow Chart'!U121),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W121=\"\",0,'Detailed Cash Flow Chart'!W121),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y121=\"\",0,'Detailed Cash Flow Chart'!Y121),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA121=\"\",0,'Detailed Cash Flow Chart'!AA121),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG121=\"\",0,'Detailed Cash Flow Chart'!AG121),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN121=\"\",0,'Detailed Cash Flow Chart'!AN121),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI121\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S121=\"\",0,'Detailed Cash Flow Chart'!S121),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U121=\"\",0,'Detailed Cash Flow Chart'!U121),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W121=\"\",0,'Detailed Cash Flow Chart'!W121),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y121=\"\",0,'Detailed Cash Flow Chart'!Y121),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA121=\"\",0,'Detailed Cash Flow Chart'!AA121),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG121=\"\",0,'Detailed Cash Flow Chart'!AG121),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN121=\"\",0,'Detailed Cash Flow Chart'!AN121),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ122","v":""},{"$f":"'Detailed Cash Flow Chart'!B122","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D122","v":0},{"$f":"'Detailed Cash Flow Chart'!C122","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ122","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E122=0,NA(),M122-'Detailed Cash Flow Chart'!E122)","v":{"$error":"#VALUE!"}},null,{"$f":"Y122\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S122=\"\",0,'Detailed Cash Flow Chart'!S122),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U122=\"\",0,'Detailed Cash Flow Chart'!U122),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W122=\"\",0,'Detailed Cash Flow Chart'!W122),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y122=\"\",0,'Detailed Cash Flow Chart'!Y122),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA122=\"\",0,'Detailed Cash Flow Chart'!AA122),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG122=\"\",0,'Detailed Cash Flow Chart'!AG122),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN122=\"\",0,'Detailed Cash Flow Chart'!AN122),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA122\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S122=\"\",0,'Detailed Cash Flow Chart'!S122),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U122=\"\",0,'Detailed Cash Flow Chart'!U122),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W122=\"\",0,'Detailed Cash Flow Chart'!W122),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y122=\"\",0,'Detailed Cash Flow Chart'!Y122),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA122=\"\",0,'Detailed Cash Flow Chart'!AA122),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG122=\"\",0,'Detailed Cash Flow Chart'!AG122),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN122=\"\",0,'Detailed Cash Flow Chart'!AN122),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC122\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S122=\"\",0,'Detailed Cash Flow Chart'!S122),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U122=\"\",0,'Detailed Cash Flow Chart'!U122),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W122=\"\",0,'Detailed Cash Flow Chart'!W122),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y122=\"\",0,'Detailed Cash Flow Chart'!Y122),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA122=\"\",0,'Detailed Cash Flow Chart'!AA122),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG122=\"\",0,'Detailed Cash Flow Chart'!AG122),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN122=\"\",0,'Detailed Cash Flow Chart'!AN122),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE122\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S122=\"\",0,'Detailed Cash Flow Chart'!S122),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U122=\"\",0,'Detailed Cash Flow Chart'!U122),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W122=\"\",0,'Detailed Cash Flow Chart'!W122),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y122=\"\",0,'Detailed Cash Flow Chart'!Y122),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA122=\"\",0,'Detailed Cash Flow Chart'!AA122),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG122=\"\",0,'Detailed Cash Flow Chart'!AG122),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN122=\"\",0,'Detailed Cash Flow Chart'!AN122),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG122\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S122=\"\",0,'Detailed Cash Flow Chart'!S122),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U122=\"\",0,'Detailed Cash Flow Chart'!U122),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W122=\"\",0,'Detailed Cash Flow Chart'!W122),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y122=\"\",0,'Detailed Cash Flow Chart'!Y122),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA122=\"\",0,'Detailed Cash Flow Chart'!AA122),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG122=\"\",0,'Detailed Cash Flow Chart'!AG122),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN122=\"\",0,'Detailed Cash Flow Chart'!AN122),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI122\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S122=\"\",0,'Detailed Cash Flow Chart'!S122),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U122=\"\",0,'Detailed Cash Flow Chart'!U122),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W122=\"\",0,'Detailed Cash Flow Chart'!W122),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y122=\"\",0,'Detailed Cash Flow Chart'!Y122),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA122=\"\",0,'Detailed Cash Flow Chart'!AA122),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG122=\"\",0,'Detailed Cash Flow Chart'!AG122),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN122=\"\",0,'Detailed Cash Flow Chart'!AN122),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ123","v":""},{"$f":"'Detailed Cash Flow Chart'!B123","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D123","v":0},{"$f":"'Detailed Cash Flow Chart'!C123","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ123","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E123=0,NA(),M123-'Detailed Cash Flow Chart'!E123)","v":{"$error":"#VALUE!"}},null,{"$f":"Y123\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S123=\"\",0,'Detailed Cash Flow Chart'!S123),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U123=\"\",0,'Detailed Cash Flow Chart'!U123),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W123=\"\",0,'Detailed Cash Flow Chart'!W123),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y123=\"\",0,'Detailed Cash Flow Chart'!Y123),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA123=\"\",0,'Detailed Cash Flow Chart'!AA123),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG123=\"\",0,'Detailed Cash Flow Chart'!AG123),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN123=\"\",0,'Detailed Cash Flow Chart'!AN123),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA123\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S123=\"\",0,'Detailed Cash Flow Chart'!S123),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U123=\"\",0,'Detailed Cash Flow Chart'!U123),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W123=\"\",0,'Detailed Cash Flow Chart'!W123),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y123=\"\",0,'Detailed Cash Flow Chart'!Y123),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA123=\"\",0,'Detailed Cash Flow Chart'!AA123),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG123=\"\",0,'Detailed Cash Flow Chart'!AG123),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN123=\"\",0,'Detailed Cash Flow Chart'!AN123),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC123\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S123=\"\",0,'Detailed Cash Flow Chart'!S123),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U123=\"\",0,'Detailed Cash Flow Chart'!U123),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W123=\"\",0,'Detailed Cash Flow Chart'!W123),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y123=\"\",0,'Detailed Cash Flow Chart'!Y123),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA123=\"\",0,'Detailed Cash Flow Chart'!AA123),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG123=\"\",0,'Detailed Cash Flow Chart'!AG123),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN123=\"\",0,'Detailed Cash Flow Chart'!AN123),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE123\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S123=\"\",0,'Detailed Cash Flow Chart'!S123),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U123=\"\",0,'Detailed Cash Flow Chart'!U123),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W123=\"\",0,'Detailed Cash Flow Chart'!W123),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y123=\"\",0,'Detailed Cash Flow Chart'!Y123),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA123=\"\",0,'Detailed Cash Flow Chart'!AA123),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG123=\"\",0,'Detailed Cash Flow Chart'!AG123),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN123=\"\",0,'Detailed Cash Flow Chart'!AN123),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG123\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S123=\"\",0,'Detailed Cash Flow Chart'!S123),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U123=\"\",0,'Detailed Cash Flow Chart'!U123),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W123=\"\",0,'Detailed Cash Flow Chart'!W123),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y123=\"\",0,'Detailed Cash Flow Chart'!Y123),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA123=\"\",0,'Detailed Cash Flow Chart'!AA123),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG123=\"\",0,'Detailed Cash Flow Chart'!AG123),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN123=\"\",0,'Detailed Cash Flow Chart'!AN123),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI123\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S123=\"\",0,'Detailed Cash Flow Chart'!S123),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U123=\"\",0,'Detailed Cash Flow Chart'!U123),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W123=\"\",0,'Detailed Cash Flow Chart'!W123),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y123=\"\",0,'Detailed Cash Flow Chart'!Y123),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA123=\"\",0,'Detailed Cash Flow Chart'!AA123),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG123=\"\",0,'Detailed Cash Flow Chart'!AG123),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN123=\"\",0,'Detailed Cash Flow Chart'!AN123),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ124","v":""},{"$f":"'Detailed Cash Flow Chart'!B124","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D124","v":0},{"$f":"'Detailed Cash Flow Chart'!C124","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ124","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E124=0,NA(),M124-'Detailed Cash Flow Chart'!E124)","v":{"$error":"#VALUE!"}},null,{"$f":"Y124\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S124=\"\",0,'Detailed Cash Flow Chart'!S124),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U124=\"\",0,'Detailed Cash Flow Chart'!U124),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W124=\"\",0,'Detailed Cash Flow Chart'!W124),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y124=\"\",0,'Detailed Cash Flow Chart'!Y124),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA124=\"\",0,'Detailed Cash Flow Chart'!AA124),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG124=\"\",0,'Detailed Cash Flow Chart'!AG124),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN124=\"\",0,'Detailed Cash Flow Chart'!AN124),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA124\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S124=\"\",0,'Detailed Cash Flow Chart'!S124),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U124=\"\",0,'Detailed Cash Flow Chart'!U124),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W124=\"\",0,'Detailed Cash Flow Chart'!W124),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y124=\"\",0,'Detailed Cash Flow Chart'!Y124),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA124=\"\",0,'Detailed Cash Flow Chart'!AA124),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG124=\"\",0,'Detailed Cash Flow Chart'!AG124),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN124=\"\",0,'Detailed Cash Flow Chart'!AN124),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC124\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S124=\"\",0,'Detailed Cash Flow Chart'!S124),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U124=\"\",0,'Detailed Cash Flow Chart'!U124),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W124=\"\",0,'Detailed Cash Flow Chart'!W124),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y124=\"\",0,'Detailed Cash Flow Chart'!Y124),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA124=\"\",0,'Detailed Cash Flow Chart'!AA124),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG124=\"\",0,'Detailed Cash Flow Chart'!AG124),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN124=\"\",0,'Detailed Cash Flow Chart'!AN124),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE124\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S124=\"\",0,'Detailed Cash Flow Chart'!S124),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U124=\"\",0,'Detailed Cash Flow Chart'!U124),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W124=\"\",0,'Detailed Cash Flow Chart'!W124),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y124=\"\",0,'Detailed Cash Flow Chart'!Y124),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA124=\"\",0,'Detailed Cash Flow Chart'!AA124),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG124=\"\",0,'Detailed Cash Flow Chart'!AG124),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN124=\"\",0,'Detailed Cash Flow Chart'!AN124),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG124\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S124=\"\",0,'Detailed Cash Flow Chart'!S124),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U124=\"\",0,'Detailed Cash Flow Chart'!U124),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W124=\"\",0,'Detailed Cash Flow Chart'!W124),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y124=\"\",0,'Detailed Cash Flow Chart'!Y124),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA124=\"\",0,'Detailed Cash Flow Chart'!AA124),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG124=\"\",0,'Detailed Cash Flow Chart'!AG124),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN124=\"\",0,'Detailed Cash Flow Chart'!AN124),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI124\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S124=\"\",0,'Detailed Cash Flow Chart'!S124),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U124=\"\",0,'Detailed Cash Flow Chart'!U124),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W124=\"\",0,'Detailed Cash Flow Chart'!W124),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y124=\"\",0,'Detailed Cash Flow Chart'!Y124),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA124=\"\",0,'Detailed Cash Flow Chart'!AA124),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG124=\"\",0,'Detailed Cash Flow Chart'!AG124),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN124=\"\",0,'Detailed Cash Flow Chart'!AN124),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ125","v":""},{"$f":"'Detailed Cash Flow Chart'!B125","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D125","v":0},{"$f":"'Detailed Cash Flow Chart'!C125","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ125","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E125=0,NA(),M125-'Detailed Cash Flow Chart'!E125)","v":{"$error":"#VALUE!"}},null,{"$f":"Y125\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S125=\"\",0,'Detailed Cash Flow Chart'!S125),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U125=\"\",0,'Detailed Cash Flow Chart'!U125),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W125=\"\",0,'Detailed Cash Flow Chart'!W125),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y125=\"\",0,'Detailed Cash Flow Chart'!Y125),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA125=\"\",0,'Detailed Cash Flow Chart'!AA125),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG125=\"\",0,'Detailed Cash Flow Chart'!AG125),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN125=\"\",0,'Detailed Cash Flow Chart'!AN125),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA125\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S125=\"\",0,'Detailed Cash Flow Chart'!S125),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U125=\"\",0,'Detailed Cash Flow Chart'!U125),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W125=\"\",0,'Detailed Cash Flow Chart'!W125),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y125=\"\",0,'Detailed Cash Flow Chart'!Y125),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA125=\"\",0,'Detailed Cash Flow Chart'!AA125),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG125=\"\",0,'Detailed Cash Flow Chart'!AG125),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN125=\"\",0,'Detailed Cash Flow Chart'!AN125),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC125\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S125=\"\",0,'Detailed Cash Flow Chart'!S125),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U125=\"\",0,'Detailed Cash Flow Chart'!U125),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W125=\"\",0,'Detailed Cash Flow Chart'!W125),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y125=\"\",0,'Detailed Cash Flow Chart'!Y125),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA125=\"\",0,'Detailed Cash Flow Chart'!AA125),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG125=\"\",0,'Detailed Cash Flow Chart'!AG125),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN125=\"\",0,'Detailed Cash Flow Chart'!AN125),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE125\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S125=\"\",0,'Detailed Cash Flow Chart'!S125),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U125=\"\",0,'Detailed Cash Flow Chart'!U125),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W125=\"\",0,'Detailed Cash Flow Chart'!W125),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y125=\"\",0,'Detailed Cash Flow Chart'!Y125),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA125=\"\",0,'Detailed Cash Flow Chart'!AA125),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG125=\"\",0,'Detailed Cash Flow Chart'!AG125),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN125=\"\",0,'Detailed Cash Flow Chart'!AN125),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG125\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S125=\"\",0,'Detailed Cash Flow Chart'!S125),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U125=\"\",0,'Detailed Cash Flow Chart'!U125),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W125=\"\",0,'Detailed Cash Flow Chart'!W125),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y125=\"\",0,'Detailed Cash Flow Chart'!Y125),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA125=\"\",0,'Detailed Cash Flow Chart'!AA125),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG125=\"\",0,'Detailed Cash Flow Chart'!AG125),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN125=\"\",0,'Detailed Cash Flow Chart'!AN125),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI125\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S125=\"\",0,'Detailed Cash Flow Chart'!S125),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U125=\"\",0,'Detailed Cash Flow Chart'!U125),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W125=\"\",0,'Detailed Cash Flow Chart'!W125),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y125=\"\",0,'Detailed Cash Flow Chart'!Y125),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA125=\"\",0,'Detailed Cash Flow Chart'!AA125),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG125=\"\",0,'Detailed Cash Flow Chart'!AG125),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN125=\"\",0,'Detailed Cash Flow Chart'!AN125),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ126","v":""},{"$f":"'Detailed Cash Flow Chart'!B126","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D126","v":0},{"$f":"'Detailed Cash Flow Chart'!C126","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ126","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E126=0,NA(),M126-'Detailed Cash Flow Chart'!E126)","v":{"$error":"#VALUE!"}},null,{"$f":"Y126\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S126=\"\",0,'Detailed Cash Flow Chart'!S126),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U126=\"\",0,'Detailed Cash Flow Chart'!U126),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W126=\"\",0,'Detailed Cash Flow Chart'!W126),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y126=\"\",0,'Detailed Cash Flow Chart'!Y126),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA126=\"\",0,'Detailed Cash Flow Chart'!AA126),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG126=\"\",0,'Detailed Cash Flow Chart'!AG126),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN126=\"\",0,'Detailed Cash Flow Chart'!AN126),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA126\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S126=\"\",0,'Detailed Cash Flow Chart'!S126),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U126=\"\",0,'Detailed Cash Flow Chart'!U126),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W126=\"\",0,'Detailed Cash Flow Chart'!W126),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y126=\"\",0,'Detailed Cash Flow Chart'!Y126),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA126=\"\",0,'Detailed Cash Flow Chart'!AA126),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG126=\"\",0,'Detailed Cash Flow Chart'!AG126),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN126=\"\",0,'Detailed Cash Flow Chart'!AN126),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC126\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S126=\"\",0,'Detailed Cash Flow Chart'!S126),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U126=\"\",0,'Detailed Cash Flow Chart'!U126),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W126=\"\",0,'Detailed Cash Flow Chart'!W126),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y126=\"\",0,'Detailed Cash Flow Chart'!Y126),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA126=\"\",0,'Detailed Cash Flow Chart'!AA126),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG126=\"\",0,'Detailed Cash Flow Chart'!AG126),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN126=\"\",0,'Detailed Cash Flow Chart'!AN126),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE126\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S126=\"\",0,'Detailed Cash Flow Chart'!S126),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U126=\"\",0,'Detailed Cash Flow Chart'!U126),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W126=\"\",0,'Detailed Cash Flow Chart'!W126),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y126=\"\",0,'Detailed Cash Flow Chart'!Y126),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA126=\"\",0,'Detailed Cash Flow Chart'!AA126),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG126=\"\",0,'Detailed Cash Flow Chart'!AG126),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN126=\"\",0,'Detailed Cash Flow Chart'!AN126),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG126\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S126=\"\",0,'Detailed Cash Flow Chart'!S126),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U126=\"\",0,'Detailed Cash Flow Chart'!U126),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W126=\"\",0,'Detailed Cash Flow Chart'!W126),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y126=\"\",0,'Detailed Cash Flow Chart'!Y126),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA126=\"\",0,'Detailed Cash Flow Chart'!AA126),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG126=\"\",0,'Detailed Cash Flow Chart'!AG126),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN126=\"\",0,'Detailed Cash Flow Chart'!AN126),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI126\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S126=\"\",0,'Detailed Cash Flow Chart'!S126),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U126=\"\",0,'Detailed Cash Flow Chart'!U126),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W126=\"\",0,'Detailed Cash Flow Chart'!W126),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y126=\"\",0,'Detailed Cash Flow Chart'!Y126),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA126=\"\",0,'Detailed Cash Flow Chart'!AA126),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG126=\"\",0,'Detailed Cash Flow Chart'!AG126),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN126=\"\",0,'Detailed Cash Flow Chart'!AN126),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ127","v":""},{"$f":"'Detailed Cash Flow Chart'!B127","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D127","v":0},{"$f":"'Detailed Cash Flow Chart'!C127","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ127","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E127=0,NA(),M127-'Detailed Cash Flow Chart'!E127)","v":{"$error":"#VALUE!"}},null,{"$f":"Y127\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S127=\"\",0,'Detailed Cash Flow Chart'!S127),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U127=\"\",0,'Detailed Cash Flow Chart'!U127),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W127=\"\",0,'Detailed Cash Flow Chart'!W127),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y127=\"\",0,'Detailed Cash Flow Chart'!Y127),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA127=\"\",0,'Detailed Cash Flow Chart'!AA127),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG127=\"\",0,'Detailed Cash Flow Chart'!AG127),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN127=\"\",0,'Detailed Cash Flow Chart'!AN127),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA127\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S127=\"\",0,'Detailed Cash Flow Chart'!S127),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U127=\"\",0,'Detailed Cash Flow Chart'!U127),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W127=\"\",0,'Detailed Cash Flow Chart'!W127),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y127=\"\",0,'Detailed Cash Flow Chart'!Y127),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA127=\"\",0,'Detailed Cash Flow Chart'!AA127),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG127=\"\",0,'Detailed Cash Flow Chart'!AG127),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN127=\"\",0,'Detailed Cash Flow Chart'!AN127),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC127\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S127=\"\",0,'Detailed Cash Flow Chart'!S127),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U127=\"\",0,'Detailed Cash Flow Chart'!U127),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W127=\"\",0,'Detailed Cash Flow Chart'!W127),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y127=\"\",0,'Detailed Cash Flow Chart'!Y127),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA127=\"\",0,'Detailed Cash Flow Chart'!AA127),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG127=\"\",0,'Detailed Cash Flow Chart'!AG127),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN127=\"\",0,'Detailed Cash Flow Chart'!AN127),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE127\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S127=\"\",0,'Detailed Cash Flow Chart'!S127),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U127=\"\",0,'Detailed Cash Flow Chart'!U127),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W127=\"\",0,'Detailed Cash Flow Chart'!W127),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y127=\"\",0,'Detailed Cash Flow Chart'!Y127),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA127=\"\",0,'Detailed Cash Flow Chart'!AA127),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG127=\"\",0,'Detailed Cash Flow Chart'!AG127),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN127=\"\",0,'Detailed Cash Flow Chart'!AN127),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG127\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S127=\"\",0,'Detailed Cash Flow Chart'!S127),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U127=\"\",0,'Detailed Cash Flow Chart'!U127),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W127=\"\",0,'Detailed Cash Flow Chart'!W127),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y127=\"\",0,'Detailed Cash Flow Chart'!Y127),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA127=\"\",0,'Detailed Cash Flow Chart'!AA127),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG127=\"\",0,'Detailed Cash Flow Chart'!AG127),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN127=\"\",0,'Detailed Cash Flow Chart'!AN127),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI127\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S127=\"\",0,'Detailed Cash Flow Chart'!S127),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U127=\"\",0,'Detailed Cash Flow Chart'!U127),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W127=\"\",0,'Detailed Cash Flow Chart'!W127),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y127=\"\",0,'Detailed Cash Flow Chart'!Y127),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA127=\"\",0,'Detailed Cash Flow Chart'!AA127),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG127=\"\",0,'Detailed Cash Flow Chart'!AG127),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN127=\"\",0,'Detailed Cash Flow Chart'!AN127),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ128","v":""},{"$f":"'Detailed Cash Flow Chart'!B128","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D128","v":0},{"$f":"'Detailed Cash Flow Chart'!C128","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ128","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E128=0,NA(),M128-'Detailed Cash Flow Chart'!E128)","v":{"$error":"#VALUE!"}},null,{"$f":"Y128\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S128=\"\",0,'Detailed Cash Flow Chart'!S128),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U128=\"\",0,'Detailed Cash Flow Chart'!U128),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W128=\"\",0,'Detailed Cash Flow Chart'!W128),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y128=\"\",0,'Detailed Cash Flow Chart'!Y128),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA128=\"\",0,'Detailed Cash Flow Chart'!AA128),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG128=\"\",0,'Detailed Cash Flow Chart'!AG128),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN128=\"\",0,'Detailed Cash Flow Chart'!AN128),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA128\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S128=\"\",0,'Detailed Cash Flow Chart'!S128),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U128=\"\",0,'Detailed Cash Flow Chart'!U128),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W128=\"\",0,'Detailed Cash Flow Chart'!W128),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y128=\"\",0,'Detailed Cash Flow Chart'!Y128),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA128=\"\",0,'Detailed Cash Flow Chart'!AA128),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG128=\"\",0,'Detailed Cash Flow Chart'!AG128),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN128=\"\",0,'Detailed Cash Flow Chart'!AN128),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC128\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S128=\"\",0,'Detailed Cash Flow Chart'!S128),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U128=\"\",0,'Detailed Cash Flow Chart'!U128),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W128=\"\",0,'Detailed Cash Flow Chart'!W128),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y128=\"\",0,'Detailed Cash Flow Chart'!Y128),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA128=\"\",0,'Detailed Cash Flow Chart'!AA128),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG128=\"\",0,'Detailed Cash Flow Chart'!AG128),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN128=\"\",0,'Detailed Cash Flow Chart'!AN128),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE128\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S128=\"\",0,'Detailed Cash Flow Chart'!S128),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U128=\"\",0,'Detailed Cash Flow Chart'!U128),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W128=\"\",0,'Detailed Cash Flow Chart'!W128),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y128=\"\",0,'Detailed Cash Flow Chart'!Y128),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA128=\"\",0,'Detailed Cash Flow Chart'!AA128),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG128=\"\",0,'Detailed Cash Flow Chart'!AG128),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN128=\"\",0,'Detailed Cash Flow Chart'!AN128),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG128\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S128=\"\",0,'Detailed Cash Flow Chart'!S128),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U128=\"\",0,'Detailed Cash Flow Chart'!U128),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W128=\"\",0,'Detailed Cash Flow Chart'!W128),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y128=\"\",0,'Detailed Cash Flow Chart'!Y128),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA128=\"\",0,'Detailed Cash Flow Chart'!AA128),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG128=\"\",0,'Detailed Cash Flow Chart'!AG128),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN128=\"\",0,'Detailed Cash Flow Chart'!AN128),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI128\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S128=\"\",0,'Detailed Cash Flow Chart'!S128),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U128=\"\",0,'Detailed Cash Flow Chart'!U128),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W128=\"\",0,'Detailed Cash Flow Chart'!W128),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y128=\"\",0,'Detailed Cash Flow Chart'!Y128),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA128=\"\",0,'Detailed Cash Flow Chart'!AA128),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG128=\"\",0,'Detailed Cash Flow Chart'!AG128),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN128=\"\",0,'Detailed Cash Flow Chart'!AN128),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ129","v":""},{"$f":"'Detailed Cash Flow Chart'!B129","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D129","v":0},{"$f":"'Detailed Cash Flow Chart'!C129","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ129","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E129=0,NA(),M129-'Detailed Cash Flow Chart'!E129)","v":{"$error":"#VALUE!"}},null,{"$f":"Y129\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S129=\"\",0,'Detailed Cash Flow Chart'!S129),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U129=\"\",0,'Detailed Cash Flow Chart'!U129),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W129=\"\",0,'Detailed Cash Flow Chart'!W129),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y129=\"\",0,'Detailed Cash Flow Chart'!Y129),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA129=\"\",0,'Detailed Cash Flow Chart'!AA129),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG129=\"\",0,'Detailed Cash Flow Chart'!AG129),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN129=\"\",0,'Detailed Cash Flow Chart'!AN129),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA129\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S129=\"\",0,'Detailed Cash Flow Chart'!S129),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U129=\"\",0,'Detailed Cash Flow Chart'!U129),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W129=\"\",0,'Detailed Cash Flow Chart'!W129),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y129=\"\",0,'Detailed Cash Flow Chart'!Y129),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA129=\"\",0,'Detailed Cash Flow Chart'!AA129),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG129=\"\",0,'Detailed Cash Flow Chart'!AG129),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN129=\"\",0,'Detailed Cash Flow Chart'!AN129),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC129\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S129=\"\",0,'Detailed Cash Flow Chart'!S129),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U129=\"\",0,'Detailed Cash Flow Chart'!U129),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W129=\"\",0,'Detailed Cash Flow Chart'!W129),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y129=\"\",0,'Detailed Cash Flow Chart'!Y129),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA129=\"\",0,'Detailed Cash Flow Chart'!AA129),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG129=\"\",0,'Detailed Cash Flow Chart'!AG129),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN129=\"\",0,'Detailed Cash Flow Chart'!AN129),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE129\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S129=\"\",0,'Detailed Cash Flow Chart'!S129),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U129=\"\",0,'Detailed Cash Flow Chart'!U129),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W129=\"\",0,'Detailed Cash Flow Chart'!W129),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y129=\"\",0,'Detailed Cash Flow Chart'!Y129),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA129=\"\",0,'Detailed Cash Flow Chart'!AA129),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG129=\"\",0,'Detailed Cash Flow Chart'!AG129),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN129=\"\",0,'Detailed Cash Flow Chart'!AN129),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG129\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S129=\"\",0,'Detailed Cash Flow Chart'!S129),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U129=\"\",0,'Detailed Cash Flow Chart'!U129),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W129=\"\",0,'Detailed Cash Flow Chart'!W129),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y129=\"\",0,'Detailed Cash Flow Chart'!Y129),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA129=\"\",0,'Detailed Cash Flow Chart'!AA129),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG129=\"\",0,'Detailed Cash Flow Chart'!AG129),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN129=\"\",0,'Detailed Cash Flow Chart'!AN129),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI129\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S129=\"\",0,'Detailed Cash Flow Chart'!S129),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U129=\"\",0,'Detailed Cash Flow Chart'!U129),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W129=\"\",0,'Detailed Cash Flow Chart'!W129),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y129=\"\",0,'Detailed Cash Flow Chart'!Y129),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA129=\"\",0,'Detailed Cash Flow Chart'!AA129),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG129=\"\",0,'Detailed Cash Flow Chart'!AG129),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN129=\"\",0,'Detailed Cash Flow Chart'!AN129),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ130","v":""},{"$f":"'Detailed Cash Flow Chart'!B130","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D130","v":0},{"$f":"'Detailed Cash Flow Chart'!C130","v":""},{"$f":"IF(A130>=emistart,IF(A130<=emiend,emi,0),0)","v":0},{"$f":"'Detailed Cash Flow Chart'!AQ130","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E130=0,NA(),M130-'Detailed Cash Flow Chart'!E130)","v":{"$error":"#VALUE!"}},null,{"$f":"Y130\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S130=\"\",0,'Detailed Cash Flow Chart'!S130),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U130=\"\",0,'Detailed Cash Flow Chart'!U130),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W130=\"\",0,'Detailed Cash Flow Chart'!W130),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y130=\"\",0,'Detailed Cash Flow Chart'!Y130),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA130=\"\",0,'Detailed Cash Flow Chart'!AA130),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG130=\"\",0,'Detailed Cash Flow Chart'!AG130),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN130=\"\",0,'Detailed Cash Flow Chart'!AN130),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA130\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S130=\"\",0,'Detailed Cash Flow Chart'!S130),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U130=\"\",0,'Detailed Cash Flow Chart'!U130),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W130=\"\",0,'Detailed Cash Flow Chart'!W130),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y130=\"\",0,'Detailed Cash Flow Chart'!Y130),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA130=\"\",0,'Detailed Cash Flow Chart'!AA130),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG130=\"\",0,'Detailed Cash Flow Chart'!AG130),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN130=\"\",0,'Detailed Cash Flow Chart'!AN130),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC130\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S130=\"\",0,'Detailed Cash Flow Chart'!S130),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U130=\"\",0,'Detailed Cash Flow Chart'!U130),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W130=\"\",0,'Detailed Cash Flow Chart'!W130),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y130=\"\",0,'Detailed Cash Flow Chart'!Y130),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA130=\"\",0,'Detailed Cash Flow Chart'!AA130),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG130=\"\",0,'Detailed Cash Flow Chart'!AG130),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN130=\"\",0,'Detailed Cash Flow Chart'!AN130),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE130\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S130=\"\",0,'Detailed Cash Flow Chart'!S130),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U130=\"\",0,'Detailed Cash Flow Chart'!U130),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W130=\"\",0,'Detailed Cash Flow Chart'!W130),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y130=\"\",0,'Detailed Cash Flow Chart'!Y130),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA130=\"\",0,'Detailed Cash Flow Chart'!AA130),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG130=\"\",0,'Detailed Cash Flow Chart'!AG130),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN130=\"\",0,'Detailed Cash Flow Chart'!AN130),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG130\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S130=\"\",0,'Detailed Cash Flow Chart'!S130),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U130=\"\",0,'Detailed Cash Flow Chart'!U130),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W130=\"\",0,'Detailed Cash Flow Chart'!W130),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y130=\"\",0,'Detailed Cash Flow Chart'!Y130),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA130=\"\",0,'Detailed Cash Flow Chart'!AA130),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG130=\"\",0,'Detailed Cash Flow Chart'!AG130),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN130=\"\",0,'Detailed Cash Flow Chart'!AN130),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI130\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S130=\"\",0,'Detailed Cash Flow Chart'!S130),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U130=\"\",0,'Detailed Cash Flow Chart'!U130),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W130=\"\",0,'Detailed Cash Flow Chart'!W130),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y130=\"\",0,'Detailed Cash Flow Chart'!Y130),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA130=\"\",0,'Detailed Cash Flow Chart'!AA130),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG130=\"\",0,'Detailed Cash Flow Chart'!AG130),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN130=\"\",0,'Detailed Cash Flow Chart'!AN130),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ131","v":""},{"$f":"'Detailed Cash Flow Chart'!B131","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D131","v":0},{"$f":"'Detailed Cash Flow Chart'!C131","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ131","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E131=0,NA(),M131-'Detailed Cash Flow Chart'!E131)","v":{"$error":"#VALUE!"}},null,{"$f":"Y131\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S131=\"\",0,'Detailed Cash Flow Chart'!S131),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U131=\"\",0,'Detailed Cash Flow Chart'!U131),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W131=\"\",0,'Detailed Cash Flow Chart'!W131),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y131=\"\",0,'Detailed Cash Flow Chart'!Y131),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA131=\"\",0,'Detailed Cash Flow Chart'!AA131),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG131=\"\",0,'Detailed Cash Flow Chart'!AG131),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN131=\"\",0,'Detailed Cash Flow Chart'!AN131),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA131\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S131=\"\",0,'Detailed Cash Flow Chart'!S131),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U131=\"\",0,'Detailed Cash Flow Chart'!U131),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W131=\"\",0,'Detailed Cash Flow Chart'!W131),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y131=\"\",0,'Detailed Cash Flow Chart'!Y131),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA131=\"\",0,'Detailed Cash Flow Chart'!AA131),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG131=\"\",0,'Detailed Cash Flow Chart'!AG131),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN131=\"\",0,'Detailed Cash Flow Chart'!AN131),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC131\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S131=\"\",0,'Detailed Cash Flow Chart'!S131),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U131=\"\",0,'Detailed Cash Flow Chart'!U131),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W131=\"\",0,'Detailed Cash Flow Chart'!W131),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y131=\"\",0,'Detailed Cash Flow Chart'!Y131),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA131=\"\",0,'Detailed Cash Flow Chart'!AA131),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG131=\"\",0,'Detailed Cash Flow Chart'!AG131),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN131=\"\",0,'Detailed Cash Flow Chart'!AN131),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE131\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S131=\"\",0,'Detailed Cash Flow Chart'!S131),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U131=\"\",0,'Detailed Cash Flow Chart'!U131),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W131=\"\",0,'Detailed Cash Flow Chart'!W131),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y131=\"\",0,'Detailed Cash Flow Chart'!Y131),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA131=\"\",0,'Detailed Cash Flow Chart'!AA131),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG131=\"\",0,'Detailed Cash Flow Chart'!AG131),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN131=\"\",0,'Detailed Cash Flow Chart'!AN131),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG131\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S131=\"\",0,'Detailed Cash Flow Chart'!S131),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U131=\"\",0,'Detailed Cash Flow Chart'!U131),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W131=\"\",0,'Detailed Cash Flow Chart'!W131),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y131=\"\",0,'Detailed Cash Flow Chart'!Y131),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA131=\"\",0,'Detailed Cash Flow Chart'!AA131),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG131=\"\",0,'Detailed Cash Flow Chart'!AG131),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN131=\"\",0,'Detailed Cash Flow Chart'!AN131),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI131\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S131=\"\",0,'Detailed Cash Flow Chart'!S131),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U131=\"\",0,'Detailed Cash Flow Chart'!U131),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W131=\"\",0,'Detailed Cash Flow Chart'!W131),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y131=\"\",0,'Detailed Cash Flow Chart'!Y131),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA131=\"\",0,'Detailed Cash Flow Chart'!AA131),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG131=\"\",0,'Detailed Cash Flow Chart'!AG131),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN131=\"\",0,'Detailed Cash Flow Chart'!AN131),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ132","v":""},{"$f":"'Detailed Cash Flow Chart'!B132","v":""},0,{"$f":"IF(A132>=syear1,IF(A132<=eyear1,passive*(1+incp)^(A132-YEAR(TODAY())),0),0)","v":0},{"$f":"IF(A132>=syear2,IF(A132<=eyear2,passive2*(1+incp1)^(A132-YEAR(TODAY())),0),0)","v":0},{"$f":"IF(A132>=sryear1,IF(A132<=eryear1,passiver*(1+incpr)^(A132-YEAR(TODAY())),0),0)","v":0},{"$f":"IF(A132>=sryear2,IF(A132<=eryear2,passiver1*(1+incpr1)^(A132-YEAR(TODAY())),0),0)","v":0},0,{"$f":"'Detailed Cash Flow Chart'!D132","v":0},{"$f":"'Detailed Cash Flow Chart'!C132","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ132","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E132=0,NA(),M132-'Detailed Cash Flow Chart'!E132)","v":{"$error":"#VALUE!"}},null,{"$f":"Y132\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S132=\"\",0,'Detailed Cash Flow Chart'!S132),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U132=\"\",0,'Detailed Cash Flow Chart'!U132),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W132=\"\",0,'Detailed Cash Flow Chart'!W132),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y132=\"\",0,'Detailed Cash Flow Chart'!Y132),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA132=\"\",0,'Detailed Cash Flow Chart'!AA132),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG132=\"\",0,'Detailed Cash Flow Chart'!AG132),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN132=\"\",0,'Detailed Cash Flow Chart'!AN132),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA132\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S132=\"\",0,'Detailed Cash Flow Chart'!S132),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U132=\"\",0,'Detailed Cash Flow Chart'!U132),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W132=\"\",0,'Detailed Cash Flow Chart'!W132),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y132=\"\",0,'Detailed Cash Flow Chart'!Y132),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA132=\"\",0,'Detailed Cash Flow Chart'!AA132),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG132=\"\",0,'Detailed Cash Flow Chart'!AG132),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN132=\"\",0,'Detailed Cash Flow Chart'!AN132),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC132\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S132=\"\",0,'Detailed Cash Flow Chart'!S132),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U132=\"\",0,'Detailed Cash Flow Chart'!U132),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W132=\"\",0,'Detailed Cash Flow Chart'!W132),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y132=\"\",0,'Detailed Cash Flow Chart'!Y132),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA132=\"\",0,'Detailed Cash Flow Chart'!AA132),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG132=\"\",0,'Detailed Cash Flow Chart'!AG132),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN132=\"\",0,'Detailed Cash Flow Chart'!AN132),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE132\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S132=\"\",0,'Detailed Cash Flow Chart'!S132),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U132=\"\",0,'Detailed Cash Flow Chart'!U132),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W132=\"\",0,'Detailed Cash Flow Chart'!W132),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y132=\"\",0,'Detailed Cash Flow Chart'!Y132),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA132=\"\",0,'Detailed Cash Flow Chart'!AA132),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG132=\"\",0,'Detailed Cash Flow Chart'!AG132),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN132=\"\",0,'Detailed Cash Flow Chart'!AN132),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG132\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S132=\"\",0,'Detailed Cash Flow Chart'!S132),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U132=\"\",0,'Detailed Cash Flow Chart'!U132),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W132=\"\",0,'Detailed Cash Flow Chart'!W132),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y132=\"\",0,'Detailed Cash Flow Chart'!Y132),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA132=\"\",0,'Detailed Cash Flow Chart'!AA132),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG132=\"\",0,'Detailed Cash Flow Chart'!AG132),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN132=\"\",0,'Detailed Cash Flow Chart'!AN132),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI132\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S132=\"\",0,'Detailed Cash Flow Chart'!S132),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U132=\"\",0,'Detailed Cash Flow Chart'!U132),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W132=\"\",0,'Detailed Cash Flow Chart'!W132),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y132=\"\",0,'Detailed Cash Flow Chart'!Y132),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA132=\"\",0,'Detailed Cash Flow Chart'!AA132),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG132=\"\",0,'Detailed Cash Flow Chart'!AG132),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN132=\"\",0,'Detailed Cash Flow Chart'!AN132),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ133","v":""},{"$f":"'Detailed Cash Flow Chart'!B133","v":""},{"$f":"IF(A132<(y+wy+1),C132+C132*inc,0)","v":0},0,0,0,0,{"$f":"IF(A133=\"\",0,D133+E133+F133+G133)","v":0},{"$f":"'Detailed Cash Flow Chart'!D133","v":0},{"$f":"'Detailed Cash Flow Chart'!C133","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ133","v":0},{"$f":"IF(IF(I133+H133>J133,B133,C133)=0,0,I133+C133+H133-J133-K133)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E133=0,NA(),M133-'Detailed Cash Flow Chart'!E133)","v":{"$error":"#VALUE!"}},null,{"$f":"Y133\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S133=\"\",0,'Detailed Cash Flow Chart'!S133),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U133=\"\",0,'Detailed Cash Flow Chart'!U133),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W133=\"\",0,'Detailed Cash Flow Chart'!W133),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y133=\"\",0,'Detailed Cash Flow Chart'!Y133),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA133=\"\",0,'Detailed Cash Flow Chart'!AA133),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG133=\"\",0,'Detailed Cash Flow Chart'!AG133),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN133=\"\",0,'Detailed Cash Flow Chart'!AN133),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA133\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S133=\"\",0,'Detailed Cash Flow Chart'!S133),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U133=\"\",0,'Detailed Cash Flow Chart'!U133),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W133=\"\",0,'Detailed Cash Flow Chart'!W133),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y133=\"\",0,'Detailed Cash Flow Chart'!Y133),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA133=\"\",0,'Detailed Cash Flow Chart'!AA133),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG133=\"\",0,'Detailed Cash Flow Chart'!AG133),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN133=\"\",0,'Detailed Cash Flow Chart'!AN133),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC133\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S133=\"\",0,'Detailed Cash Flow Chart'!S133),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U133=\"\",0,'Detailed Cash Flow Chart'!U133),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W133=\"\",0,'Detailed Cash Flow Chart'!W133),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y133=\"\",0,'Detailed Cash Flow Chart'!Y133),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA133=\"\",0,'Detailed Cash Flow Chart'!AA133),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG133=\"\",0,'Detailed Cash Flow Chart'!AG133),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN133=\"\",0,'Detailed Cash Flow Chart'!AN133),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE133\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S133=\"\",0,'Detailed Cash Flow Chart'!S133),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U133=\"\",0,'Detailed Cash Flow Chart'!U133),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W133=\"\",0,'Detailed Cash Flow Chart'!W133),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y133=\"\",0,'Detailed Cash Flow Chart'!Y133),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA133=\"\",0,'Detailed Cash Flow Chart'!AA133),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG133=\"\",0,'Detailed Cash Flow Chart'!AG133),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN133=\"\",0,'Detailed Cash Flow Chart'!AN133),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG133\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S133=\"\",0,'Detailed Cash Flow Chart'!S133),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U133=\"\",0,'Detailed Cash Flow Chart'!U133),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W133=\"\",0,'Detailed Cash Flow Chart'!W133),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y133=\"\",0,'Detailed Cash Flow Chart'!Y133),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA133=\"\",0,'Detailed Cash Flow Chart'!AA133),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG133=\"\",0,'Detailed Cash Flow Chart'!AG133),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN133=\"\",0,'Detailed Cash Flow Chart'!AN133),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI133\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S133=\"\",0,'Detailed Cash Flow Chart'!S133),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U133=\"\",0,'Detailed Cash Flow Chart'!U133),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W133=\"\",0,'Detailed Cash Flow Chart'!W133),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y133=\"\",0,'Detailed Cash Flow Chart'!Y133),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA133=\"\",0,'Detailed Cash Flow Chart'!AA133),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG133=\"\",0,'Detailed Cash Flow Chart'!AG133),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN133=\"\",0,'Detailed Cash Flow Chart'!AN133),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ134","v":""},{"$f":"'Detailed Cash Flow Chart'!B134","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D134","v":0},{"$f":"'Detailed Cash Flow Chart'!C134","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ134","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E134=0,NA(),M134-'Detailed Cash Flow Chart'!E134)","v":{"$error":"#VALUE!"}},null,{"$f":"Y134\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S134=\"\",0,'Detailed Cash Flow Chart'!S134),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U134=\"\",0,'Detailed Cash Flow Chart'!U134),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W134=\"\",0,'Detailed Cash Flow Chart'!W134),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y134=\"\",0,'Detailed Cash Flow Chart'!Y134),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA134=\"\",0,'Detailed Cash Flow Chart'!AA134),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG134=\"\",0,'Detailed Cash Flow Chart'!AG134),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN134=\"\",0,'Detailed Cash Flow Chart'!AN134),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA134\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S134=\"\",0,'Detailed Cash Flow Chart'!S134),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U134=\"\",0,'Detailed Cash Flow Chart'!U134),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W134=\"\",0,'Detailed Cash Flow Chart'!W134),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y134=\"\",0,'Detailed Cash Flow Chart'!Y134),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA134=\"\",0,'Detailed Cash Flow Chart'!AA134),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG134=\"\",0,'Detailed Cash Flow Chart'!AG134),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN134=\"\",0,'Detailed Cash Flow Chart'!AN134),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC134\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S134=\"\",0,'Detailed Cash Flow Chart'!S134),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U134=\"\",0,'Detailed Cash Flow Chart'!U134),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W134=\"\",0,'Detailed Cash Flow Chart'!W134),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y134=\"\",0,'Detailed Cash Flow Chart'!Y134),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA134=\"\",0,'Detailed Cash Flow Chart'!AA134),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG134=\"\",0,'Detailed Cash Flow Chart'!AG134),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN134=\"\",0,'Detailed Cash Flow Chart'!AN134),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE134\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S134=\"\",0,'Detailed Cash Flow Chart'!S134),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U134=\"\",0,'Detailed Cash Flow Chart'!U134),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W134=\"\",0,'Detailed Cash Flow Chart'!W134),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y134=\"\",0,'Detailed Cash Flow Chart'!Y134),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA134=\"\",0,'Detailed Cash Flow Chart'!AA134),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG134=\"\",0,'Detailed Cash Flow Chart'!AG134),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN134=\"\",0,'Detailed Cash Flow Chart'!AN134),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG134\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S134=\"\",0,'Detailed Cash Flow Chart'!S134),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U134=\"\",0,'Detailed Cash Flow Chart'!U134),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W134=\"\",0,'Detailed Cash Flow Chart'!W134),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y134=\"\",0,'Detailed Cash Flow Chart'!Y134),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA134=\"\",0,'Detailed Cash Flow Chart'!AA134),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG134=\"\",0,'Detailed Cash Flow Chart'!AG134),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN134=\"\",0,'Detailed Cash Flow Chart'!AN134),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI134\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S134=\"\",0,'Detailed Cash Flow Chart'!S134),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U134=\"\",0,'Detailed Cash Flow Chart'!U134),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W134=\"\",0,'Detailed Cash Flow Chart'!W134),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y134=\"\",0,'Detailed Cash Flow Chart'!Y134),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA134=\"\",0,'Detailed Cash Flow Chart'!AA134),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG134=\"\",0,'Detailed Cash Flow Chart'!AG134),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN134=\"\",0,'Detailed Cash Flow Chart'!AN134),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ135","v":""},{"$f":"'Detailed Cash Flow Chart'!B135","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D135","v":0},{"$f":"'Detailed Cash Flow Chart'!C135","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ135","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E135=0,NA(),M135-'Detailed Cash Flow Chart'!E135)","v":{"$error":"#VALUE!"}},null,{"$f":"Y135\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S135=\"\",0,'Detailed Cash Flow Chart'!S135),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U135=\"\",0,'Detailed Cash Flow Chart'!U135),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W135=\"\",0,'Detailed Cash Flow Chart'!W135),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y135=\"\",0,'Detailed Cash Flow Chart'!Y135),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA135=\"\",0,'Detailed Cash Flow Chart'!AA135),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG135=\"\",0,'Detailed Cash Flow Chart'!AG135),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN135=\"\",0,'Detailed Cash Flow Chart'!AN135),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA135\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S135=\"\",0,'Detailed Cash Flow Chart'!S135),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U135=\"\",0,'Detailed Cash Flow Chart'!U135),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W135=\"\",0,'Detailed Cash Flow Chart'!W135),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y135=\"\",0,'Detailed Cash Flow Chart'!Y135),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA135=\"\",0,'Detailed Cash Flow Chart'!AA135),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG135=\"\",0,'Detailed Cash Flow Chart'!AG135),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN135=\"\",0,'Detailed Cash Flow Chart'!AN135),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC135\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S135=\"\",0,'Detailed Cash Flow Chart'!S135),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U135=\"\",0,'Detailed Cash Flow Chart'!U135),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W135=\"\",0,'Detailed Cash Flow Chart'!W135),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y135=\"\",0,'Detailed Cash Flow Chart'!Y135),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA135=\"\",0,'Detailed Cash Flow Chart'!AA135),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG135=\"\",0,'Detailed Cash Flow Chart'!AG135),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN135=\"\",0,'Detailed Cash Flow Chart'!AN135),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE135\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S135=\"\",0,'Detailed Cash Flow Chart'!S135),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U135=\"\",0,'Detailed Cash Flow Chart'!U135),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W135=\"\",0,'Detailed Cash Flow Chart'!W135),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y135=\"\",0,'Detailed Cash Flow Chart'!Y135),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA135=\"\",0,'Detailed Cash Flow Chart'!AA135),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG135=\"\",0,'Detailed Cash Flow Chart'!AG135),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN135=\"\",0,'Detailed Cash Flow Chart'!AN135),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG135\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S135=\"\",0,'Detailed Cash Flow Chart'!S135),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U135=\"\",0,'Detailed Cash Flow Chart'!U135),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W135=\"\",0,'Detailed Cash Flow Chart'!W135),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y135=\"\",0,'Detailed Cash Flow Chart'!Y135),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA135=\"\",0,'Detailed Cash Flow Chart'!AA135),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG135=\"\",0,'Detailed Cash Flow Chart'!AG135),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN135=\"\",0,'Detailed Cash Flow Chart'!AN135),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI135\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S135=\"\",0,'Detailed Cash Flow Chart'!S135),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U135=\"\",0,'Detailed Cash Flow Chart'!U135),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W135=\"\",0,'Detailed Cash Flow Chart'!W135),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y135=\"\",0,'Detailed Cash Flow Chart'!Y135),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA135=\"\",0,'Detailed Cash Flow Chart'!AA135),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG135=\"\",0,'Detailed Cash Flow Chart'!AG135),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN135=\"\",0,'Detailed Cash Flow Chart'!AN135),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ136","v":""},{"$f":"'Detailed Cash Flow Chart'!B136","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D136","v":0},{"$f":"'Detailed Cash Flow Chart'!C136","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ136","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E136=0,NA(),M136-'Detailed Cash Flow Chart'!E136)","v":{"$error":"#VALUE!"}},null,{"$f":"Y136\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S136=\"\",0,'Detailed Cash Flow Chart'!S136),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U136=\"\",0,'Detailed Cash Flow Chart'!U136),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W136=\"\",0,'Detailed Cash Flow Chart'!W136),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y136=\"\",0,'Detailed Cash Flow Chart'!Y136),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA136=\"\",0,'Detailed Cash Flow Chart'!AA136),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG136=\"\",0,'Detailed Cash Flow Chart'!AG136),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN136=\"\",0,'Detailed Cash Flow Chart'!AN136),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA136\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S136=\"\",0,'Detailed Cash Flow Chart'!S136),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U136=\"\",0,'Detailed Cash Flow Chart'!U136),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W136=\"\",0,'Detailed Cash Flow Chart'!W136),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y136=\"\",0,'Detailed Cash Flow Chart'!Y136),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA136=\"\",0,'Detailed Cash Flow Chart'!AA136),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG136=\"\",0,'Detailed Cash Flow Chart'!AG136),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN136=\"\",0,'Detailed Cash Flow Chart'!AN136),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC136\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S136=\"\",0,'Detailed Cash Flow Chart'!S136),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U136=\"\",0,'Detailed Cash Flow Chart'!U136),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W136=\"\",0,'Detailed Cash Flow Chart'!W136),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y136=\"\",0,'Detailed Cash Flow Chart'!Y136),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA136=\"\",0,'Detailed Cash Flow Chart'!AA136),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG136=\"\",0,'Detailed Cash Flow Chart'!AG136),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN136=\"\",0,'Detailed Cash Flow Chart'!AN136),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE136\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S136=\"\",0,'Detailed Cash Flow Chart'!S136),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U136=\"\",0,'Detailed Cash Flow Chart'!U136),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W136=\"\",0,'Detailed Cash Flow Chart'!W136),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y136=\"\",0,'Detailed Cash Flow Chart'!Y136),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA136=\"\",0,'Detailed Cash Flow Chart'!AA136),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG136=\"\",0,'Detailed Cash Flow Chart'!AG136),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN136=\"\",0,'Detailed Cash Flow Chart'!AN136),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG136\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S136=\"\",0,'Detailed Cash Flow Chart'!S136),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U136=\"\",0,'Detailed Cash Flow Chart'!U136),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W136=\"\",0,'Detailed Cash Flow Chart'!W136),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y136=\"\",0,'Detailed Cash Flow Chart'!Y136),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA136=\"\",0,'Detailed Cash Flow Chart'!AA136),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG136=\"\",0,'Detailed Cash Flow Chart'!AG136),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN136=\"\",0,'Detailed Cash Flow Chart'!AN136),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI136\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S136=\"\",0,'Detailed Cash Flow Chart'!S136),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U136=\"\",0,'Detailed Cash Flow Chart'!U136),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W136=\"\",0,'Detailed Cash Flow Chart'!W136),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y136=\"\",0,'Detailed Cash Flow Chart'!Y136),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA136=\"\",0,'Detailed Cash Flow Chart'!AA136),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG136=\"\",0,'Detailed Cash Flow Chart'!AG136),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN136=\"\",0,'Detailed Cash Flow Chart'!AN136),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ137","v":""},{"$f":"'Detailed Cash Flow Chart'!B137","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D137","v":0},{"$f":"'Detailed Cash Flow Chart'!C137","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ137","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E137=0,NA(),M137-'Detailed Cash Flow Chart'!E137)","v":{"$error":"#VALUE!"}},null,{"$f":"Y137\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S137=\"\",0,'Detailed Cash Flow Chart'!S137),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U137=\"\",0,'Detailed Cash Flow Chart'!U137),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W137=\"\",0,'Detailed Cash Flow Chart'!W137),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y137=\"\",0,'Detailed Cash Flow Chart'!Y137),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA137=\"\",0,'Detailed Cash Flow Chart'!AA137),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG137=\"\",0,'Detailed Cash Flow Chart'!AG137),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN137=\"\",0,'Detailed Cash Flow Chart'!AN137),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA137\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S137=\"\",0,'Detailed Cash Flow Chart'!S137),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U137=\"\",0,'Detailed Cash Flow Chart'!U137),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W137=\"\",0,'Detailed Cash Flow Chart'!W137),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y137=\"\",0,'Detailed Cash Flow Chart'!Y137),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA137=\"\",0,'Detailed Cash Flow Chart'!AA137),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG137=\"\",0,'Detailed Cash Flow Chart'!AG137),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN137=\"\",0,'Detailed Cash Flow Chart'!AN137),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC137\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S137=\"\",0,'Detailed Cash Flow Chart'!S137),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U137=\"\",0,'Detailed Cash Flow Chart'!U137),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W137=\"\",0,'Detailed Cash Flow Chart'!W137),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y137=\"\",0,'Detailed Cash Flow Chart'!Y137),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA137=\"\",0,'Detailed Cash Flow Chart'!AA137),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG137=\"\",0,'Detailed Cash Flow Chart'!AG137),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN137=\"\",0,'Detailed Cash Flow Chart'!AN137),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE137\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S137=\"\",0,'Detailed Cash Flow Chart'!S137),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U137=\"\",0,'Detailed Cash Flow Chart'!U137),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W137=\"\",0,'Detailed Cash Flow Chart'!W137),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y137=\"\",0,'Detailed Cash Flow Chart'!Y137),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA137=\"\",0,'Detailed Cash Flow Chart'!AA137),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG137=\"\",0,'Detailed Cash Flow Chart'!AG137),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN137=\"\",0,'Detailed Cash Flow Chart'!AN137),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG137\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S137=\"\",0,'Detailed Cash Flow Chart'!S137),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U137=\"\",0,'Detailed Cash Flow Chart'!U137),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W137=\"\",0,'Detailed Cash Flow Chart'!W137),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y137=\"\",0,'Detailed Cash Flow Chart'!Y137),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA137=\"\",0,'Detailed Cash Flow Chart'!AA137),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG137=\"\",0,'Detailed Cash Flow Chart'!AG137),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN137=\"\",0,'Detailed Cash Flow Chart'!AN137),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI137\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S137=\"\",0,'Detailed Cash Flow Chart'!S137),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U137=\"\",0,'Detailed Cash Flow Chart'!U137),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W137=\"\",0,'Detailed Cash Flow Chart'!W137),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y137=\"\",0,'Detailed Cash Flow Chart'!Y137),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA137=\"\",0,'Detailed Cash Flow Chart'!AA137),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG137=\"\",0,'Detailed Cash Flow Chart'!AG137),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN137=\"\",0,'Detailed Cash Flow Chart'!AN137),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ138","v":""},{"$f":"'Detailed Cash Flow Chart'!B138","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D138","v":0},{"$f":"'Detailed Cash Flow Chart'!C138","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ138","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E138=0,NA(),M138-'Detailed Cash Flow Chart'!E138)","v":{"$error":"#VALUE!"}},null,{"$f":"Y138\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S138=\"\",0,'Detailed Cash Flow Chart'!S138),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U138=\"\",0,'Detailed Cash Flow Chart'!U138),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W138=\"\",0,'Detailed Cash Flow Chart'!W138),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y138=\"\",0,'Detailed Cash Flow Chart'!Y138),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA138=\"\",0,'Detailed Cash Flow Chart'!AA138),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG138=\"\",0,'Detailed Cash Flow Chart'!AG138),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN138=\"\",0,'Detailed Cash Flow Chart'!AN138),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA138\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S138=\"\",0,'Detailed Cash Flow Chart'!S138),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U138=\"\",0,'Detailed Cash Flow Chart'!U138),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W138=\"\",0,'Detailed Cash Flow Chart'!W138),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y138=\"\",0,'Detailed Cash Flow Chart'!Y138),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA138=\"\",0,'Detailed Cash Flow Chart'!AA138),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG138=\"\",0,'Detailed Cash Flow Chart'!AG138),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN138=\"\",0,'Detailed Cash Flow Chart'!AN138),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC138\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S138=\"\",0,'Detailed Cash Flow Chart'!S138),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U138=\"\",0,'Detailed Cash Flow Chart'!U138),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W138=\"\",0,'Detailed Cash Flow Chart'!W138),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y138=\"\",0,'Detailed Cash Flow Chart'!Y138),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA138=\"\",0,'Detailed Cash Flow Chart'!AA138),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG138=\"\",0,'Detailed Cash Flow Chart'!AG138),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN138=\"\",0,'Detailed Cash Flow Chart'!AN138),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE138\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S138=\"\",0,'Detailed Cash Flow Chart'!S138),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U138=\"\",0,'Detailed Cash Flow Chart'!U138),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W138=\"\",0,'Detailed Cash Flow Chart'!W138),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y138=\"\",0,'Detailed Cash Flow Chart'!Y138),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA138=\"\",0,'Detailed Cash Flow Chart'!AA138),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG138=\"\",0,'Detailed Cash Flow Chart'!AG138),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN138=\"\",0,'Detailed Cash Flow Chart'!AN138),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG138\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S138=\"\",0,'Detailed Cash Flow Chart'!S138),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U138=\"\",0,'Detailed Cash Flow Chart'!U138),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W138=\"\",0,'Detailed Cash Flow Chart'!W138),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y138=\"\",0,'Detailed Cash Flow Chart'!Y138),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA138=\"\",0,'Detailed Cash Flow Chart'!AA138),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG138=\"\",0,'Detailed Cash Flow Chart'!AG138),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN138=\"\",0,'Detailed Cash Flow Chart'!AN138),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI138\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S138=\"\",0,'Detailed Cash Flow Chart'!S138),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U138=\"\",0,'Detailed Cash Flow Chart'!U138),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W138=\"\",0,'Detailed Cash Flow Chart'!W138),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y138=\"\",0,'Detailed Cash Flow Chart'!Y138),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA138=\"\",0,'Detailed Cash Flow Chart'!AA138),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG138=\"\",0,'Detailed Cash Flow Chart'!AG138),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN138=\"\",0,'Detailed Cash Flow Chart'!AN138),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ139","v":""},{"$f":"'Detailed Cash Flow Chart'!B139","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D139","v":0},{"$f":"'Detailed Cash Flow Chart'!C139","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ139","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E139=0,NA(),M139-'Detailed Cash Flow Chart'!E139)","v":{"$error":"#VALUE!"}},null,{"$f":"Y139\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S139=\"\",0,'Detailed Cash Flow Chart'!S139),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U139=\"\",0,'Detailed Cash Flow Chart'!U139),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W139=\"\",0,'Detailed Cash Flow Chart'!W139),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y139=\"\",0,'Detailed Cash Flow Chart'!Y139),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA139=\"\",0,'Detailed Cash Flow Chart'!AA139),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG139=\"\",0,'Detailed Cash Flow Chart'!AG139),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN139=\"\",0,'Detailed Cash Flow Chart'!AN139),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA139\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S139=\"\",0,'Detailed Cash Flow Chart'!S139),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U139=\"\",0,'Detailed Cash Flow Chart'!U139),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W139=\"\",0,'Detailed Cash Flow Chart'!W139),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y139=\"\",0,'Detailed Cash Flow Chart'!Y139),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA139=\"\",0,'Detailed Cash Flow Chart'!AA139),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG139=\"\",0,'Detailed Cash Flow Chart'!AG139),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN139=\"\",0,'Detailed Cash Flow Chart'!AN139),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC139\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S139=\"\",0,'Detailed Cash Flow Chart'!S139),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U139=\"\",0,'Detailed Cash Flow Chart'!U139),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W139=\"\",0,'Detailed Cash Flow Chart'!W139),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y139=\"\",0,'Detailed Cash Flow Chart'!Y139),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA139=\"\",0,'Detailed Cash Flow Chart'!AA139),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG139=\"\",0,'Detailed Cash Flow Chart'!AG139),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN139=\"\",0,'Detailed Cash Flow Chart'!AN139),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE139\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S139=\"\",0,'Detailed Cash Flow Chart'!S139),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U139=\"\",0,'Detailed Cash Flow Chart'!U139),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W139=\"\",0,'Detailed Cash Flow Chart'!W139),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y139=\"\",0,'Detailed Cash Flow Chart'!Y139),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA139=\"\",0,'Detailed Cash Flow Chart'!AA139),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG139=\"\",0,'Detailed Cash Flow Chart'!AG139),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN139=\"\",0,'Detailed Cash Flow Chart'!AN139),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG139\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S139=\"\",0,'Detailed Cash Flow Chart'!S139),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U139=\"\",0,'Detailed Cash Flow Chart'!U139),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W139=\"\",0,'Detailed Cash Flow Chart'!W139),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y139=\"\",0,'Detailed Cash Flow Chart'!Y139),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA139=\"\",0,'Detailed Cash Flow Chart'!AA139),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG139=\"\",0,'Detailed Cash Flow Chart'!AG139),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN139=\"\",0,'Detailed Cash Flow Chart'!AN139),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI139\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S139=\"\",0,'Detailed Cash Flow Chart'!S139),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U139=\"\",0,'Detailed Cash Flow Chart'!U139),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W139=\"\",0,'Detailed Cash Flow Chart'!W139),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y139=\"\",0,'Detailed Cash Flow Chart'!Y139),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA139=\"\",0,'Detailed Cash Flow Chart'!AA139),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG139=\"\",0,'Detailed Cash Flow Chart'!AG139),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN139=\"\",0,'Detailed Cash Flow Chart'!AN139),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ140","v":""},{"$f":"'Detailed Cash Flow Chart'!B140","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D140","v":0},{"$f":"'Detailed Cash Flow Chart'!C140","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ140","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E140=0,NA(),M140-'Detailed Cash Flow Chart'!E140)","v":{"$error":"#VALUE!"}},null,{"$f":"Y140\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S140=\"\",0,'Detailed Cash Flow Chart'!S140),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U140=\"\",0,'Detailed Cash Flow Chart'!U140),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W140=\"\",0,'Detailed Cash Flow Chart'!W140),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y140=\"\",0,'Detailed Cash Flow Chart'!Y140),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA140=\"\",0,'Detailed Cash Flow Chart'!AA140),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG140=\"\",0,'Detailed Cash Flow Chart'!AG140),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN140=\"\",0,'Detailed Cash Flow Chart'!AN140),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA140\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S140=\"\",0,'Detailed Cash Flow Chart'!S140),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U140=\"\",0,'Detailed Cash Flow Chart'!U140),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W140=\"\",0,'Detailed Cash Flow Chart'!W140),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y140=\"\",0,'Detailed Cash Flow Chart'!Y140),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA140=\"\",0,'Detailed Cash Flow Chart'!AA140),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG140=\"\",0,'Detailed Cash Flow Chart'!AG140),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN140=\"\",0,'Detailed Cash Flow Chart'!AN140),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC140\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S140=\"\",0,'Detailed Cash Flow Chart'!S140),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U140=\"\",0,'Detailed Cash Flow Chart'!U140),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W140=\"\",0,'Detailed Cash Flow Chart'!W140),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y140=\"\",0,'Detailed Cash Flow Chart'!Y140),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA140=\"\",0,'Detailed Cash Flow Chart'!AA140),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG140=\"\",0,'Detailed Cash Flow Chart'!AG140),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN140=\"\",0,'Detailed Cash Flow Chart'!AN140),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE140\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S140=\"\",0,'Detailed Cash Flow Chart'!S140),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U140=\"\",0,'Detailed Cash Flow Chart'!U140),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W140=\"\",0,'Detailed Cash Flow Chart'!W140),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y140=\"\",0,'Detailed Cash Flow Chart'!Y140),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA140=\"\",0,'Detailed Cash Flow Chart'!AA140),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG140=\"\",0,'Detailed Cash Flow Chart'!AG140),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN140=\"\",0,'Detailed Cash Flow Chart'!AN140),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG140\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S140=\"\",0,'Detailed Cash Flow Chart'!S140),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U140=\"\",0,'Detailed Cash Flow Chart'!U140),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W140=\"\",0,'Detailed Cash Flow Chart'!W140),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y140=\"\",0,'Detailed Cash Flow Chart'!Y140),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA140=\"\",0,'Detailed Cash Flow Chart'!AA140),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG140=\"\",0,'Detailed Cash Flow Chart'!AG140),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN140=\"\",0,'Detailed Cash Flow Chart'!AN140),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI140\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S140=\"\",0,'Detailed Cash Flow Chart'!S140),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U140=\"\",0,'Detailed Cash Flow Chart'!U140),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W140=\"\",0,'Detailed Cash Flow Chart'!W140),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y140=\"\",0,'Detailed Cash Flow Chart'!Y140),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA140=\"\",0,'Detailed Cash Flow Chart'!AA140),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG140=\"\",0,'Detailed Cash Flow Chart'!AG140),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN140=\"\",0,'Detailed Cash Flow Chart'!AN140),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ141","v":""},{"$f":"'Detailed Cash Flow Chart'!B141","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D141","v":0},{"$f":"'Detailed Cash Flow Chart'!C141","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ141","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E141=0,NA(),M141-'Detailed Cash Flow Chart'!E141)","v":{"$error":"#VALUE!"}},null,{"$f":"Y141\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S141=\"\",0,'Detailed Cash Flow Chart'!S141),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U141=\"\",0,'Detailed Cash Flow Chart'!U141),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W141=\"\",0,'Detailed Cash Flow Chart'!W141),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y141=\"\",0,'Detailed Cash Flow Chart'!Y141),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA141=\"\",0,'Detailed Cash Flow Chart'!AA141),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG141=\"\",0,'Detailed Cash Flow Chart'!AG141),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN141=\"\",0,'Detailed Cash Flow Chart'!AN141),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA141\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S141=\"\",0,'Detailed Cash Flow Chart'!S141),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U141=\"\",0,'Detailed Cash Flow Chart'!U141),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W141=\"\",0,'Detailed Cash Flow Chart'!W141),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y141=\"\",0,'Detailed Cash Flow Chart'!Y141),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA141=\"\",0,'Detailed Cash Flow Chart'!AA141),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG141=\"\",0,'Detailed Cash Flow Chart'!AG141),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN141=\"\",0,'Detailed Cash Flow Chart'!AN141),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC141\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S141=\"\",0,'Detailed Cash Flow Chart'!S141),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U141=\"\",0,'Detailed Cash Flow Chart'!U141),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W141=\"\",0,'Detailed Cash Flow Chart'!W141),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y141=\"\",0,'Detailed Cash Flow Chart'!Y141),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA141=\"\",0,'Detailed Cash Flow Chart'!AA141),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG141=\"\",0,'Detailed Cash Flow Chart'!AG141),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN141=\"\",0,'Detailed Cash Flow Chart'!AN141),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE141\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S141=\"\",0,'Detailed Cash Flow Chart'!S141),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U141=\"\",0,'Detailed Cash Flow Chart'!U141),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W141=\"\",0,'Detailed Cash Flow Chart'!W141),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y141=\"\",0,'Detailed Cash Flow Chart'!Y141),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA141=\"\",0,'Detailed Cash Flow Chart'!AA141),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG141=\"\",0,'Detailed Cash Flow Chart'!AG141),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN141=\"\",0,'Detailed Cash Flow Chart'!AN141),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG141\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S141=\"\",0,'Detailed Cash Flow Chart'!S141),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U141=\"\",0,'Detailed Cash Flow Chart'!U141),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W141=\"\",0,'Detailed Cash Flow Chart'!W141),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y141=\"\",0,'Detailed Cash Flow Chart'!Y141),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA141=\"\",0,'Detailed Cash Flow Chart'!AA141),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG141=\"\",0,'Detailed Cash Flow Chart'!AG141),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN141=\"\",0,'Detailed Cash Flow Chart'!AN141),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI141\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S141=\"\",0,'Detailed Cash Flow Chart'!S141),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U141=\"\",0,'Detailed Cash Flow Chart'!U141),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W141=\"\",0,'Detailed Cash Flow Chart'!W141),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y141=\"\",0,'Detailed Cash Flow Chart'!Y141),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA141=\"\",0,'Detailed Cash Flow Chart'!AA141),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG141=\"\",0,'Detailed Cash Flow Chart'!AG141),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN141=\"\",0,'Detailed Cash Flow Chart'!AN141),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ142","v":""},{"$f":"'Detailed Cash Flow Chart'!B142","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D142","v":0},{"$f":"'Detailed Cash Flow Chart'!C142","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ142","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E142=0,NA(),M142-'Detailed Cash Flow Chart'!E142)","v":{"$error":"#VALUE!"}},null,{"$f":"Y142\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S142=\"\",0,'Detailed Cash Flow Chart'!S142),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U142=\"\",0,'Detailed Cash Flow Chart'!U142),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W142=\"\",0,'Detailed Cash Flow Chart'!W142),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y142=\"\",0,'Detailed Cash Flow Chart'!Y142),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA142=\"\",0,'Detailed Cash Flow Chart'!AA142),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG142=\"\",0,'Detailed Cash Flow Chart'!AG142),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN142=\"\",0,'Detailed Cash Flow Chart'!AN142),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA142\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S142=\"\",0,'Detailed Cash Flow Chart'!S142),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U142=\"\",0,'Detailed Cash Flow Chart'!U142),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W142=\"\",0,'Detailed Cash Flow Chart'!W142),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y142=\"\",0,'Detailed Cash Flow Chart'!Y142),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA142=\"\",0,'Detailed Cash Flow Chart'!AA142),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG142=\"\",0,'Detailed Cash Flow Chart'!AG142),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN142=\"\",0,'Detailed Cash Flow Chart'!AN142),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC142\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S142=\"\",0,'Detailed Cash Flow Chart'!S142),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U142=\"\",0,'Detailed Cash Flow Chart'!U142),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W142=\"\",0,'Detailed Cash Flow Chart'!W142),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y142=\"\",0,'Detailed Cash Flow Chart'!Y142),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA142=\"\",0,'Detailed Cash Flow Chart'!AA142),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG142=\"\",0,'Detailed Cash Flow Chart'!AG142),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN142=\"\",0,'Detailed Cash Flow Chart'!AN142),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE142\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S142=\"\",0,'Detailed Cash Flow Chart'!S142),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U142=\"\",0,'Detailed Cash Flow Chart'!U142),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W142=\"\",0,'Detailed Cash Flow Chart'!W142),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y142=\"\",0,'Detailed Cash Flow Chart'!Y142),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA142=\"\",0,'Detailed Cash Flow Chart'!AA142),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG142=\"\",0,'Detailed Cash Flow Chart'!AG142),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN142=\"\",0,'Detailed Cash Flow Chart'!AN142),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG142\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S142=\"\",0,'Detailed Cash Flow Chart'!S142),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U142=\"\",0,'Detailed Cash Flow Chart'!U142),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W142=\"\",0,'Detailed Cash Flow Chart'!W142),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y142=\"\",0,'Detailed Cash Flow Chart'!Y142),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA142=\"\",0,'Detailed Cash Flow Chart'!AA142),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG142=\"\",0,'Detailed Cash Flow Chart'!AG142),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN142=\"\",0,'Detailed Cash Flow Chart'!AN142),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI142\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S142=\"\",0,'Detailed Cash Flow Chart'!S142),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U142=\"\",0,'Detailed Cash Flow Chart'!U142),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W142=\"\",0,'Detailed Cash Flow Chart'!W142),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y142=\"\",0,'Detailed Cash Flow Chart'!Y142),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA142=\"\",0,'Detailed Cash Flow Chart'!AA142),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG142=\"\",0,'Detailed Cash Flow Chart'!AG142),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN142=\"\",0,'Detailed Cash Flow Chart'!AN142),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ143","v":""},{"$f":"'Detailed Cash Flow Chart'!B143","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D143","v":0},{"$f":"'Detailed Cash Flow Chart'!C143","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ143","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E143=0,NA(),M143-'Detailed Cash Flow Chart'!E143)","v":{"$error":"#VALUE!"}},null,{"$f":"Y143\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S143=\"\",0,'Detailed Cash Flow Chart'!S143),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U143=\"\",0,'Detailed Cash Flow Chart'!U143),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W143=\"\",0,'Detailed Cash Flow Chart'!W143),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y143=\"\",0,'Detailed Cash Flow Chart'!Y143),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA143=\"\",0,'Detailed Cash Flow Chart'!AA143),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG143=\"\",0,'Detailed Cash Flow Chart'!AG143),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN143=\"\",0,'Detailed Cash Flow Chart'!AN143),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA143\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S143=\"\",0,'Detailed Cash Flow Chart'!S143),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U143=\"\",0,'Detailed Cash Flow Chart'!U143),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W143=\"\",0,'Detailed Cash Flow Chart'!W143),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y143=\"\",0,'Detailed Cash Flow Chart'!Y143),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA143=\"\",0,'Detailed Cash Flow Chart'!AA143),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG143=\"\",0,'Detailed Cash Flow Chart'!AG143),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN143=\"\",0,'Detailed Cash Flow Chart'!AN143),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC143\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S143=\"\",0,'Detailed Cash Flow Chart'!S143),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U143=\"\",0,'Detailed Cash Flow Chart'!U143),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W143=\"\",0,'Detailed Cash Flow Chart'!W143),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y143=\"\",0,'Detailed Cash Flow Chart'!Y143),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA143=\"\",0,'Detailed Cash Flow Chart'!AA143),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG143=\"\",0,'Detailed Cash Flow Chart'!AG143),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN143=\"\",0,'Detailed Cash Flow Chart'!AN143),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE143\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S143=\"\",0,'Detailed Cash Flow Chart'!S143),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U143=\"\",0,'Detailed Cash Flow Chart'!U143),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W143=\"\",0,'Detailed Cash Flow Chart'!W143),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y143=\"\",0,'Detailed Cash Flow Chart'!Y143),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA143=\"\",0,'Detailed Cash Flow Chart'!AA143),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG143=\"\",0,'Detailed Cash Flow Chart'!AG143),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN143=\"\",0,'Detailed Cash Flow Chart'!AN143),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG143\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S143=\"\",0,'Detailed Cash Flow Chart'!S143),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U143=\"\",0,'Detailed Cash Flow Chart'!U143),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W143=\"\",0,'Detailed Cash Flow Chart'!W143),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y143=\"\",0,'Detailed Cash Flow Chart'!Y143),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA143=\"\",0,'Detailed Cash Flow Chart'!AA143),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG143=\"\",0,'Detailed Cash Flow Chart'!AG143),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN143=\"\",0,'Detailed Cash Flow Chart'!AN143),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI143\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S143=\"\",0,'Detailed Cash Flow Chart'!S143),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U143=\"\",0,'Detailed Cash Flow Chart'!U143),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W143=\"\",0,'Detailed Cash Flow Chart'!W143),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y143=\"\",0,'Detailed Cash Flow Chart'!Y143),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA143=\"\",0,'Detailed Cash Flow Chart'!AA143),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG143=\"\",0,'Detailed Cash Flow Chart'!AG143),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN143=\"\",0,'Detailed Cash Flow Chart'!AN143),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ144","v":""},{"$f":"'Detailed Cash Flow Chart'!B144","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D144","v":0},{"$f":"'Detailed Cash Flow Chart'!C144","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ144","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E144=0,NA(),M144-'Detailed Cash Flow Chart'!E144)","v":{"$error":"#VALUE!"}},null,{"$f":"Y144\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S144=\"\",0,'Detailed Cash Flow Chart'!S144),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U144=\"\",0,'Detailed Cash Flow Chart'!U144),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W144=\"\",0,'Detailed Cash Flow Chart'!W144),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y144=\"\",0,'Detailed Cash Flow Chart'!Y144),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA144=\"\",0,'Detailed Cash Flow Chart'!AA144),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG144=\"\",0,'Detailed Cash Flow Chart'!AG144),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN144=\"\",0,'Detailed Cash Flow Chart'!AN144),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA144\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S144=\"\",0,'Detailed Cash Flow Chart'!S144),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U144=\"\",0,'Detailed Cash Flow Chart'!U144),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W144=\"\",0,'Detailed Cash Flow Chart'!W144),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y144=\"\",0,'Detailed Cash Flow Chart'!Y144),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA144=\"\",0,'Detailed Cash Flow Chart'!AA144),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG144=\"\",0,'Detailed Cash Flow Chart'!AG144),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN144=\"\",0,'Detailed Cash Flow Chart'!AN144),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC144\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S144=\"\",0,'Detailed Cash Flow Chart'!S144),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U144=\"\",0,'Detailed Cash Flow Chart'!U144),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W144=\"\",0,'Detailed Cash Flow Chart'!W144),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y144=\"\",0,'Detailed Cash Flow Chart'!Y144),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA144=\"\",0,'Detailed Cash Flow Chart'!AA144),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG144=\"\",0,'Detailed Cash Flow Chart'!AG144),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN144=\"\",0,'Detailed Cash Flow Chart'!AN144),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE144\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S144=\"\",0,'Detailed Cash Flow Chart'!S144),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U144=\"\",0,'Detailed Cash Flow Chart'!U144),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W144=\"\",0,'Detailed Cash Flow Chart'!W144),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y144=\"\",0,'Detailed Cash Flow Chart'!Y144),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA144=\"\",0,'Detailed Cash Flow Chart'!AA144),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG144=\"\",0,'Detailed Cash Flow Chart'!AG144),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN144=\"\",0,'Detailed Cash Flow Chart'!AN144),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG144\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S144=\"\",0,'Detailed Cash Flow Chart'!S144),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U144=\"\",0,'Detailed Cash Flow Chart'!U144),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W144=\"\",0,'Detailed Cash Flow Chart'!W144),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y144=\"\",0,'Detailed Cash Flow Chart'!Y144),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA144=\"\",0,'Detailed Cash Flow Chart'!AA144),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG144=\"\",0,'Detailed Cash Flow Chart'!AG144),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN144=\"\",0,'Detailed Cash Flow Chart'!AN144),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI144\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S144=\"\",0,'Detailed Cash Flow Chart'!S144),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U144=\"\",0,'Detailed Cash Flow Chart'!U144),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W144=\"\",0,'Detailed Cash Flow Chart'!W144),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y144=\"\",0,'Detailed Cash Flow Chart'!Y144),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA144=\"\",0,'Detailed Cash Flow Chart'!AA144),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG144=\"\",0,'Detailed Cash Flow Chart'!AG144),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN144=\"\",0,'Detailed Cash Flow Chart'!AN144),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ145","v":""},{"$f":"'Detailed Cash Flow Chart'!B145","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D145","v":0},{"$f":"'Detailed Cash Flow Chart'!C145","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ145","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E145=0,NA(),M145-'Detailed Cash Flow Chart'!E145)","v":{"$error":"#VALUE!"}},null,{"$f":"Y145\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S145=\"\",0,'Detailed Cash Flow Chart'!S145),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U145=\"\",0,'Detailed Cash Flow Chart'!U145),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W145=\"\",0,'Detailed Cash Flow Chart'!W145),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y145=\"\",0,'Detailed Cash Flow Chart'!Y145),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA145=\"\",0,'Detailed Cash Flow Chart'!AA145),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG145=\"\",0,'Detailed Cash Flow Chart'!AG145),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN145=\"\",0,'Detailed Cash Flow Chart'!AN145),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA145\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S145=\"\",0,'Detailed Cash Flow Chart'!S145),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U145=\"\",0,'Detailed Cash Flow Chart'!U145),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W145=\"\",0,'Detailed Cash Flow Chart'!W145),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y145=\"\",0,'Detailed Cash Flow Chart'!Y145),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA145=\"\",0,'Detailed Cash Flow Chart'!AA145),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG145=\"\",0,'Detailed Cash Flow Chart'!AG145),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN145=\"\",0,'Detailed Cash Flow Chart'!AN145),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC145\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S145=\"\",0,'Detailed Cash Flow Chart'!S145),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U145=\"\",0,'Detailed Cash Flow Chart'!U145),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W145=\"\",0,'Detailed Cash Flow Chart'!W145),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y145=\"\",0,'Detailed Cash Flow Chart'!Y145),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA145=\"\",0,'Detailed Cash Flow Chart'!AA145),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG145=\"\",0,'Detailed Cash Flow Chart'!AG145),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN145=\"\",0,'Detailed Cash Flow Chart'!AN145),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE145\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S145=\"\",0,'Detailed Cash Flow Chart'!S145),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U145=\"\",0,'Detailed Cash Flow Chart'!U145),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W145=\"\",0,'Detailed Cash Flow Chart'!W145),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y145=\"\",0,'Detailed Cash Flow Chart'!Y145),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA145=\"\",0,'Detailed Cash Flow Chart'!AA145),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG145=\"\",0,'Detailed Cash Flow Chart'!AG145),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN145=\"\",0,'Detailed Cash Flow Chart'!AN145),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG145\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S145=\"\",0,'Detailed Cash Flow Chart'!S145),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U145=\"\",0,'Detailed Cash Flow Chart'!U145),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W145=\"\",0,'Detailed Cash Flow Chart'!W145),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y145=\"\",0,'Detailed Cash Flow Chart'!Y145),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA145=\"\",0,'Detailed Cash Flow Chart'!AA145),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG145=\"\",0,'Detailed Cash Flow Chart'!AG145),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN145=\"\",0,'Detailed Cash Flow Chart'!AN145),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI145\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S145=\"\",0,'Detailed Cash Flow Chart'!S145),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U145=\"\",0,'Detailed Cash Flow Chart'!U145),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W145=\"\",0,'Detailed Cash Flow Chart'!W145),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y145=\"\",0,'Detailed Cash Flow Chart'!Y145),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA145=\"\",0,'Detailed Cash Flow Chart'!AA145),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG145=\"\",0,'Detailed Cash Flow Chart'!AG145),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN145=\"\",0,'Detailed Cash Flow Chart'!AN145),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ146","v":""},{"$f":"'Detailed Cash Flow Chart'!B146","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D146","v":0},{"$f":"'Detailed Cash Flow Chart'!C146","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ146","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E146=0,NA(),M146-'Detailed Cash Flow Chart'!E146)","v":{"$error":"#VALUE!"}},null,{"$f":"Y146\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S146=\"\",0,'Detailed Cash Flow Chart'!S146),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U146=\"\",0,'Detailed Cash Flow Chart'!U146),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W146=\"\",0,'Detailed Cash Flow Chart'!W146),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y146=\"\",0,'Detailed Cash Flow Chart'!Y146),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA146=\"\",0,'Detailed Cash Flow Chart'!AA146),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG146=\"\",0,'Detailed Cash Flow Chart'!AG146),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN146=\"\",0,'Detailed Cash Flow Chart'!AN146),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA146\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S146=\"\",0,'Detailed Cash Flow Chart'!S146),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U146=\"\",0,'Detailed Cash Flow Chart'!U146),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W146=\"\",0,'Detailed Cash Flow Chart'!W146),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y146=\"\",0,'Detailed Cash Flow Chart'!Y146),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA146=\"\",0,'Detailed Cash Flow Chart'!AA146),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG146=\"\",0,'Detailed Cash Flow Chart'!AG146),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN146=\"\",0,'Detailed Cash Flow Chart'!AN146),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC146\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S146=\"\",0,'Detailed Cash Flow Chart'!S146),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U146=\"\",0,'Detailed Cash Flow Chart'!U146),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W146=\"\",0,'Detailed Cash Flow Chart'!W146),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y146=\"\",0,'Detailed Cash Flow Chart'!Y146),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA146=\"\",0,'Detailed Cash Flow Chart'!AA146),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG146=\"\",0,'Detailed Cash Flow Chart'!AG146),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN146=\"\",0,'Detailed Cash Flow Chart'!AN146),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE146\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S146=\"\",0,'Detailed Cash Flow Chart'!S146),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U146=\"\",0,'Detailed Cash Flow Chart'!U146),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W146=\"\",0,'Detailed Cash Flow Chart'!W146),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y146=\"\",0,'Detailed Cash Flow Chart'!Y146),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA146=\"\",0,'Detailed Cash Flow Chart'!AA146),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG146=\"\",0,'Detailed Cash Flow Chart'!AG146),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN146=\"\",0,'Detailed Cash Flow Chart'!AN146),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG146\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S146=\"\",0,'Detailed Cash Flow Chart'!S146),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U146=\"\",0,'Detailed Cash Flow Chart'!U146),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W146=\"\",0,'Detailed Cash Flow Chart'!W146),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y146=\"\",0,'Detailed Cash Flow Chart'!Y146),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA146=\"\",0,'Detailed Cash Flow Chart'!AA146),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG146=\"\",0,'Detailed Cash Flow Chart'!AG146),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN146=\"\",0,'Detailed Cash Flow Chart'!AN146),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI146\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S146=\"\",0,'Detailed Cash Flow Chart'!S146),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U146=\"\",0,'Detailed Cash Flow Chart'!U146),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W146=\"\",0,'Detailed Cash Flow Chart'!W146),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y146=\"\",0,'Detailed Cash Flow Chart'!Y146),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA146=\"\",0,'Detailed Cash Flow Chart'!AA146),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG146=\"\",0,'Detailed Cash Flow Chart'!AG146),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN146=\"\",0,'Detailed Cash Flow Chart'!AN146),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ147","v":""},{"$f":"'Detailed Cash Flow Chart'!B147","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D147","v":0},{"$f":"'Detailed Cash Flow Chart'!C147","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ147","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E147=0,NA(),M147-'Detailed Cash Flow Chart'!E147)","v":{"$error":"#VALUE!"}},null,{"$f":"Y147\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S147=\"\",0,'Detailed Cash Flow Chart'!S147),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U147=\"\",0,'Detailed Cash Flow Chart'!U147),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W147=\"\",0,'Detailed Cash Flow Chart'!W147),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y147=\"\",0,'Detailed Cash Flow Chart'!Y147),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA147=\"\",0,'Detailed Cash Flow Chart'!AA147),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG147=\"\",0,'Detailed Cash Flow Chart'!AG147),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN147=\"\",0,'Detailed Cash Flow Chart'!AN147),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA147\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S147=\"\",0,'Detailed Cash Flow Chart'!S147),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U147=\"\",0,'Detailed Cash Flow Chart'!U147),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W147=\"\",0,'Detailed Cash Flow Chart'!W147),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y147=\"\",0,'Detailed Cash Flow Chart'!Y147),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA147=\"\",0,'Detailed Cash Flow Chart'!AA147),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG147=\"\",0,'Detailed Cash Flow Chart'!AG147),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN147=\"\",0,'Detailed Cash Flow Chart'!AN147),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC147\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S147=\"\",0,'Detailed Cash Flow Chart'!S147),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U147=\"\",0,'Detailed Cash Flow Chart'!U147),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W147=\"\",0,'Detailed Cash Flow Chart'!W147),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y147=\"\",0,'Detailed Cash Flow Chart'!Y147),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA147=\"\",0,'Detailed Cash Flow Chart'!AA147),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG147=\"\",0,'Detailed Cash Flow Chart'!AG147),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN147=\"\",0,'Detailed Cash Flow Chart'!AN147),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE147\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S147=\"\",0,'Detailed Cash Flow Chart'!S147),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U147=\"\",0,'Detailed Cash Flow Chart'!U147),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W147=\"\",0,'Detailed Cash Flow Chart'!W147),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y147=\"\",0,'Detailed Cash Flow Chart'!Y147),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA147=\"\",0,'Detailed Cash Flow Chart'!AA147),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG147=\"\",0,'Detailed Cash Flow Chart'!AG147),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN147=\"\",0,'Detailed Cash Flow Chart'!AN147),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG147\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S147=\"\",0,'Detailed Cash Flow Chart'!S147),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U147=\"\",0,'Detailed Cash Flow Chart'!U147),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W147=\"\",0,'Detailed Cash Flow Chart'!W147),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y147=\"\",0,'Detailed Cash Flow Chart'!Y147),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA147=\"\",0,'Detailed Cash Flow Chart'!AA147),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG147=\"\",0,'Detailed Cash Flow Chart'!AG147),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN147=\"\",0,'Detailed Cash Flow Chart'!AN147),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI147\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S147=\"\",0,'Detailed Cash Flow Chart'!S147),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U147=\"\",0,'Detailed Cash Flow Chart'!U147),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W147=\"\",0,'Detailed Cash Flow Chart'!W147),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y147=\"\",0,'Detailed Cash Flow Chart'!Y147),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA147=\"\",0,'Detailed Cash Flow Chart'!AA147),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG147=\"\",0,'Detailed Cash Flow Chart'!AG147),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN147=\"\",0,'Detailed Cash Flow Chart'!AN147),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ148","v":""},{"$f":"'Detailed Cash Flow Chart'!B148","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D148","v":0},{"$f":"'Detailed Cash Flow Chart'!C148","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ148","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E148=0,NA(),M148-'Detailed Cash Flow Chart'!E148)","v":{"$error":"#VALUE!"}},null,{"$f":"Y148\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S148=\"\",0,'Detailed Cash Flow Chart'!S148),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U148=\"\",0,'Detailed Cash Flow Chart'!U148),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W148=\"\",0,'Detailed Cash Flow Chart'!W148),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y148=\"\",0,'Detailed Cash Flow Chart'!Y148),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA148=\"\",0,'Detailed Cash Flow Chart'!AA148),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG148=\"\",0,'Detailed Cash Flow Chart'!AG148),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN148=\"\",0,'Detailed Cash Flow Chart'!AN148),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA148\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S148=\"\",0,'Detailed Cash Flow Chart'!S148),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U148=\"\",0,'Detailed Cash Flow Chart'!U148),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W148=\"\",0,'Detailed Cash Flow Chart'!W148),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y148=\"\",0,'Detailed Cash Flow Chart'!Y148),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA148=\"\",0,'Detailed Cash Flow Chart'!AA148),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG148=\"\",0,'Detailed Cash Flow Chart'!AG148),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN148=\"\",0,'Detailed Cash Flow Chart'!AN148),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC148\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S148=\"\",0,'Detailed Cash Flow Chart'!S148),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U148=\"\",0,'Detailed Cash Flow Chart'!U148),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W148=\"\",0,'Detailed Cash Flow Chart'!W148),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y148=\"\",0,'Detailed Cash Flow Chart'!Y148),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA148=\"\",0,'Detailed Cash Flow Chart'!AA148),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG148=\"\",0,'Detailed Cash Flow Chart'!AG148),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN148=\"\",0,'Detailed Cash Flow Chart'!AN148),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE148\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S148=\"\",0,'Detailed Cash Flow Chart'!S148),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U148=\"\",0,'Detailed Cash Flow Chart'!U148),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W148=\"\",0,'Detailed Cash Flow Chart'!W148),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y148=\"\",0,'Detailed Cash Flow Chart'!Y148),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA148=\"\",0,'Detailed Cash Flow Chart'!AA148),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG148=\"\",0,'Detailed Cash Flow Chart'!AG148),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN148=\"\",0,'Detailed Cash Flow Chart'!AN148),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG148\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S148=\"\",0,'Detailed Cash Flow Chart'!S148),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U148=\"\",0,'Detailed Cash Flow Chart'!U148),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W148=\"\",0,'Detailed Cash Flow Chart'!W148),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y148=\"\",0,'Detailed Cash Flow Chart'!Y148),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA148=\"\",0,'Detailed Cash Flow Chart'!AA148),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG148=\"\",0,'Detailed Cash Flow Chart'!AG148),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN148=\"\",0,'Detailed Cash Flow Chart'!AN148),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI148\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S148=\"\",0,'Detailed Cash Flow Chart'!S148),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U148=\"\",0,'Detailed Cash Flow Chart'!U148),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W148=\"\",0,'Detailed Cash Flow Chart'!W148),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y148=\"\",0,'Detailed Cash Flow Chart'!Y148),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA148=\"\",0,'Detailed Cash Flow Chart'!AA148),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG148=\"\",0,'Detailed Cash Flow Chart'!AG148),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN148=\"\",0,'Detailed Cash Flow Chart'!AN148),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ149","v":""},{"$f":"'Detailed Cash Flow Chart'!B149","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D149","v":0},{"$f":"'Detailed Cash Flow Chart'!C149","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ149","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E149=0,NA(),M149-'Detailed Cash Flow Chart'!E149)","v":{"$error":"#VALUE!"}},null,{"$f":"Y149\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S149=\"\",0,'Detailed Cash Flow Chart'!S149),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U149=\"\",0,'Detailed Cash Flow Chart'!U149),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W149=\"\",0,'Detailed Cash Flow Chart'!W149),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y149=\"\",0,'Detailed Cash Flow Chart'!Y149),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA149=\"\",0,'Detailed Cash Flow Chart'!AA149),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG149=\"\",0,'Detailed Cash Flow Chart'!AG149),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN149=\"\",0,'Detailed Cash Flow Chart'!AN149),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA149\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S149=\"\",0,'Detailed Cash Flow Chart'!S149),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U149=\"\",0,'Detailed Cash Flow Chart'!U149),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W149=\"\",0,'Detailed Cash Flow Chart'!W149),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y149=\"\",0,'Detailed Cash Flow Chart'!Y149),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA149=\"\",0,'Detailed Cash Flow Chart'!AA149),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG149=\"\",0,'Detailed Cash Flow Chart'!AG149),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN149=\"\",0,'Detailed Cash Flow Chart'!AN149),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC149\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S149=\"\",0,'Detailed Cash Flow Chart'!S149),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U149=\"\",0,'Detailed Cash Flow Chart'!U149),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W149=\"\",0,'Detailed Cash Flow Chart'!W149),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y149=\"\",0,'Detailed Cash Flow Chart'!Y149),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA149=\"\",0,'Detailed Cash Flow Chart'!AA149),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG149=\"\",0,'Detailed Cash Flow Chart'!AG149),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN149=\"\",0,'Detailed Cash Flow Chart'!AN149),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE149\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S149=\"\",0,'Detailed Cash Flow Chart'!S149),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U149=\"\",0,'Detailed Cash Flow Chart'!U149),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W149=\"\",0,'Detailed Cash Flow Chart'!W149),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y149=\"\",0,'Detailed Cash Flow Chart'!Y149),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA149=\"\",0,'Detailed Cash Flow Chart'!AA149),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG149=\"\",0,'Detailed Cash Flow Chart'!AG149),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN149=\"\",0,'Detailed Cash Flow Chart'!AN149),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG149\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S149=\"\",0,'Detailed Cash Flow Chart'!S149),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U149=\"\",0,'Detailed Cash Flow Chart'!U149),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W149=\"\",0,'Detailed Cash Flow Chart'!W149),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y149=\"\",0,'Detailed Cash Flow Chart'!Y149),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA149=\"\",0,'Detailed Cash Flow Chart'!AA149),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG149=\"\",0,'Detailed Cash Flow Chart'!AG149),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN149=\"\",0,'Detailed Cash Flow Chart'!AN149),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI149\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S149=\"\",0,'Detailed Cash Flow Chart'!S149),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U149=\"\",0,'Detailed Cash Flow Chart'!U149),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W149=\"\",0,'Detailed Cash Flow Chart'!W149),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y149=\"\",0,'Detailed Cash Flow Chart'!Y149),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA149=\"\",0,'Detailed Cash Flow Chart'!AA149),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG149=\"\",0,'Detailed Cash Flow Chart'!AG149),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN149=\"\",0,'Detailed Cash Flow Chart'!AN149),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ150","v":""},{"$f":"'Detailed Cash Flow Chart'!B150","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D150","v":0},{"$f":"'Detailed Cash Flow Chart'!C150","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ150","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E150=0,NA(),M150-'Detailed Cash Flow Chart'!E150)","v":{"$error":"#VALUE!"}},null,{"$f":"Y150\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S150=\"\",0,'Detailed Cash Flow Chart'!S150),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U150=\"\",0,'Detailed Cash Flow Chart'!U150),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W150=\"\",0,'Detailed Cash Flow Chart'!W150),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y150=\"\",0,'Detailed Cash Flow Chart'!Y150),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA150=\"\",0,'Detailed Cash Flow Chart'!AA150),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG150=\"\",0,'Detailed Cash Flow Chart'!AG150),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN150=\"\",0,'Detailed Cash Flow Chart'!AN150),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA150\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S150=\"\",0,'Detailed Cash Flow Chart'!S150),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U150=\"\",0,'Detailed Cash Flow Chart'!U150),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W150=\"\",0,'Detailed Cash Flow Chart'!W150),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y150=\"\",0,'Detailed Cash Flow Chart'!Y150),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA150=\"\",0,'Detailed Cash Flow Chart'!AA150),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG150=\"\",0,'Detailed Cash Flow Chart'!AG150),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN150=\"\",0,'Detailed Cash Flow Chart'!AN150),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC150\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S150=\"\",0,'Detailed Cash Flow Chart'!S150),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U150=\"\",0,'Detailed Cash Flow Chart'!U150),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W150=\"\",0,'Detailed Cash Flow Chart'!W150),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y150=\"\",0,'Detailed Cash Flow Chart'!Y150),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA150=\"\",0,'Detailed Cash Flow Chart'!AA150),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG150=\"\",0,'Detailed Cash Flow Chart'!AG150),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN150=\"\",0,'Detailed Cash Flow Chart'!AN150),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE150\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S150=\"\",0,'Detailed Cash Flow Chart'!S150),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U150=\"\",0,'Detailed Cash Flow Chart'!U150),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W150=\"\",0,'Detailed Cash Flow Chart'!W150),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y150=\"\",0,'Detailed Cash Flow Chart'!Y150),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA150=\"\",0,'Detailed Cash Flow Chart'!AA150),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG150=\"\",0,'Detailed Cash Flow Chart'!AG150),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN150=\"\",0,'Detailed Cash Flow Chart'!AN150),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG150\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S150=\"\",0,'Detailed Cash Flow Chart'!S150),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U150=\"\",0,'Detailed Cash Flow Chart'!U150),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W150=\"\",0,'Detailed Cash Flow Chart'!W150),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y150=\"\",0,'Detailed Cash Flow Chart'!Y150),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA150=\"\",0,'Detailed Cash Flow Chart'!AA150),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG150=\"\",0,'Detailed Cash Flow Chart'!AG150),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN150=\"\",0,'Detailed Cash Flow Chart'!AN150),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI150\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S150=\"\",0,'Detailed Cash Flow Chart'!S150),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U150=\"\",0,'Detailed Cash Flow Chart'!U150),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W150=\"\",0,'Detailed Cash Flow Chart'!W150),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y150=\"\",0,'Detailed Cash Flow Chart'!Y150),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA150=\"\",0,'Detailed Cash Flow Chart'!AA150),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG150=\"\",0,'Detailed Cash Flow Chart'!AG150),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN150=\"\",0,'Detailed Cash Flow Chart'!AN150),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ151","v":""},{"$f":"'Detailed Cash Flow Chart'!B151","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D151","v":0},{"$f":"'Detailed Cash Flow Chart'!C151","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ151","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E151=0,NA(),M151-'Detailed Cash Flow Chart'!E151)","v":{"$error":"#VALUE!"}},null,{"$f":"Y151\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S151=\"\",0,'Detailed Cash Flow Chart'!S151),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U151=\"\",0,'Detailed Cash Flow Chart'!U151),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W151=\"\",0,'Detailed Cash Flow Chart'!W151),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y151=\"\",0,'Detailed Cash Flow Chart'!Y151),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA151=\"\",0,'Detailed Cash Flow Chart'!AA151),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG151=\"\",0,'Detailed Cash Flow Chart'!AG151),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN151=\"\",0,'Detailed Cash Flow Chart'!AN151),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA151\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S151=\"\",0,'Detailed Cash Flow Chart'!S151),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U151=\"\",0,'Detailed Cash Flow Chart'!U151),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W151=\"\",0,'Detailed Cash Flow Chart'!W151),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y151=\"\",0,'Detailed Cash Flow Chart'!Y151),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA151=\"\",0,'Detailed Cash Flow Chart'!AA151),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG151=\"\",0,'Detailed Cash Flow Chart'!AG151),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN151=\"\",0,'Detailed Cash Flow Chart'!AN151),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC151\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S151=\"\",0,'Detailed Cash Flow Chart'!S151),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U151=\"\",0,'Detailed Cash Flow Chart'!U151),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W151=\"\",0,'Detailed Cash Flow Chart'!W151),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y151=\"\",0,'Detailed Cash Flow Chart'!Y151),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA151=\"\",0,'Detailed Cash Flow Chart'!AA151),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG151=\"\",0,'Detailed Cash Flow Chart'!AG151),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN151=\"\",0,'Detailed Cash Flow Chart'!AN151),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE151\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S151=\"\",0,'Detailed Cash Flow Chart'!S151),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U151=\"\",0,'Detailed Cash Flow Chart'!U151),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W151=\"\",0,'Detailed Cash Flow Chart'!W151),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y151=\"\",0,'Detailed Cash Flow Chart'!Y151),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA151=\"\",0,'Detailed Cash Flow Chart'!AA151),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG151=\"\",0,'Detailed Cash Flow Chart'!AG151),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN151=\"\",0,'Detailed Cash Flow Chart'!AN151),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG151\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S151=\"\",0,'Detailed Cash Flow Chart'!S151),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U151=\"\",0,'Detailed Cash Flow Chart'!U151),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W151=\"\",0,'Detailed Cash Flow Chart'!W151),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y151=\"\",0,'Detailed Cash Flow Chart'!Y151),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA151=\"\",0,'Detailed Cash Flow Chart'!AA151),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG151=\"\",0,'Detailed Cash Flow Chart'!AG151),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN151=\"\",0,'Detailed Cash Flow Chart'!AN151),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI151\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S151=\"\",0,'Detailed Cash Flow Chart'!S151),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U151=\"\",0,'Detailed Cash Flow Chart'!U151),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W151=\"\",0,'Detailed Cash Flow Chart'!W151),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y151=\"\",0,'Detailed Cash Flow Chart'!Y151),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA151=\"\",0,'Detailed Cash Flow Chart'!AA151),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG151=\"\",0,'Detailed Cash Flow Chart'!AG151),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN151=\"\",0,'Detailed Cash Flow Chart'!AN151),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ152","v":""},{"$f":"'Detailed Cash Flow Chart'!B152","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D152","v":0},{"$f":"'Detailed Cash Flow Chart'!C152","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ152","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E152=0,NA(),M152-'Detailed Cash Flow Chart'!E152)","v":{"$error":"#VALUE!"}},null,{"$f":"Y152\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S152=\"\",0,'Detailed Cash Flow Chart'!S152),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U152=\"\",0,'Detailed Cash Flow Chart'!U152),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W152=\"\",0,'Detailed Cash Flow Chart'!W152),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y152=\"\",0,'Detailed Cash Flow Chart'!Y152),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA152=\"\",0,'Detailed Cash Flow Chart'!AA152),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG152=\"\",0,'Detailed Cash Flow Chart'!AG152),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN152=\"\",0,'Detailed Cash Flow Chart'!AN152),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA152\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S152=\"\",0,'Detailed Cash Flow Chart'!S152),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U152=\"\",0,'Detailed Cash Flow Chart'!U152),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W152=\"\",0,'Detailed Cash Flow Chart'!W152),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y152=\"\",0,'Detailed Cash Flow Chart'!Y152),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA152=\"\",0,'Detailed Cash Flow Chart'!AA152),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG152=\"\",0,'Detailed Cash Flow Chart'!AG152),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN152=\"\",0,'Detailed Cash Flow Chart'!AN152),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC152\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S152=\"\",0,'Detailed Cash Flow Chart'!S152),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U152=\"\",0,'Detailed Cash Flow Chart'!U152),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W152=\"\",0,'Detailed Cash Flow Chart'!W152),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y152=\"\",0,'Detailed Cash Flow Chart'!Y152),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA152=\"\",0,'Detailed Cash Flow Chart'!AA152),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG152=\"\",0,'Detailed Cash Flow Chart'!AG152),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN152=\"\",0,'Detailed Cash Flow Chart'!AN152),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE152\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S152=\"\",0,'Detailed Cash Flow Chart'!S152),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U152=\"\",0,'Detailed Cash Flow Chart'!U152),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W152=\"\",0,'Detailed Cash Flow Chart'!W152),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y152=\"\",0,'Detailed Cash Flow Chart'!Y152),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA152=\"\",0,'Detailed Cash Flow Chart'!AA152),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG152=\"\",0,'Detailed Cash Flow Chart'!AG152),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN152=\"\",0,'Detailed Cash Flow Chart'!AN152),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG152\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S152=\"\",0,'Detailed Cash Flow Chart'!S152),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U152=\"\",0,'Detailed Cash Flow Chart'!U152),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W152=\"\",0,'Detailed Cash Flow Chart'!W152),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y152=\"\",0,'Detailed Cash Flow Chart'!Y152),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA152=\"\",0,'Detailed Cash Flow Chart'!AA152),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG152=\"\",0,'Detailed Cash Flow Chart'!AG152),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN152=\"\",0,'Detailed Cash Flow Chart'!AN152),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI152\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S152=\"\",0,'Detailed Cash Flow Chart'!S152),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U152=\"\",0,'Detailed Cash Flow Chart'!U152),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W152=\"\",0,'Detailed Cash Flow Chart'!W152),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y152=\"\",0,'Detailed Cash Flow Chart'!Y152),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA152=\"\",0,'Detailed Cash Flow Chart'!AA152),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG152=\"\",0,'Detailed Cash Flow Chart'!AG152),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN152=\"\",0,'Detailed Cash Flow Chart'!AN152),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ153","v":""},{"$f":"'Detailed Cash Flow Chart'!B153","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D153","v":0},{"$f":"'Detailed Cash Flow Chart'!C153","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ153","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E153=0,NA(),M153-'Detailed Cash Flow Chart'!E153)","v":{"$error":"#VALUE!"}},null,{"$f":"Y153\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S153=\"\",0,'Detailed Cash Flow Chart'!S153),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U153=\"\",0,'Detailed Cash Flow Chart'!U153),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W153=\"\",0,'Detailed Cash Flow Chart'!W153),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y153=\"\",0,'Detailed Cash Flow Chart'!Y153),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA153=\"\",0,'Detailed Cash Flow Chart'!AA153),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG153=\"\",0,'Detailed Cash Flow Chart'!AG153),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN153=\"\",0,'Detailed Cash Flow Chart'!AN153),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA153\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S153=\"\",0,'Detailed Cash Flow Chart'!S153),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U153=\"\",0,'Detailed Cash Flow Chart'!U153),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W153=\"\",0,'Detailed Cash Flow Chart'!W153),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y153=\"\",0,'Detailed Cash Flow Chart'!Y153),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA153=\"\",0,'Detailed Cash Flow Chart'!AA153),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG153=\"\",0,'Detailed Cash Flow Chart'!AG153),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN153=\"\",0,'Detailed Cash Flow Chart'!AN153),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC153\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S153=\"\",0,'Detailed Cash Flow Chart'!S153),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U153=\"\",0,'Detailed Cash Flow Chart'!U153),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W153=\"\",0,'Detailed Cash Flow Chart'!W153),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y153=\"\",0,'Detailed Cash Flow Chart'!Y153),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA153=\"\",0,'Detailed Cash Flow Chart'!AA153),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG153=\"\",0,'Detailed Cash Flow Chart'!AG153),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN153=\"\",0,'Detailed Cash Flow Chart'!AN153),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE153\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S153=\"\",0,'Detailed Cash Flow Chart'!S153),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U153=\"\",0,'Detailed Cash Flow Chart'!U153),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W153=\"\",0,'Detailed Cash Flow Chart'!W153),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y153=\"\",0,'Detailed Cash Flow Chart'!Y153),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA153=\"\",0,'Detailed Cash Flow Chart'!AA153),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG153=\"\",0,'Detailed Cash Flow Chart'!AG153),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN153=\"\",0,'Detailed Cash Flow Chart'!AN153),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG153\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S153=\"\",0,'Detailed Cash Flow Chart'!S153),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U153=\"\",0,'Detailed Cash Flow Chart'!U153),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W153=\"\",0,'Detailed Cash Flow Chart'!W153),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y153=\"\",0,'Detailed Cash Flow Chart'!Y153),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA153=\"\",0,'Detailed Cash Flow Chart'!AA153),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG153=\"\",0,'Detailed Cash Flow Chart'!AG153),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN153=\"\",0,'Detailed Cash Flow Chart'!AN153),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI153\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S153=\"\",0,'Detailed Cash Flow Chart'!S153),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U153=\"\",0,'Detailed Cash Flow Chart'!U153),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W153=\"\",0,'Detailed Cash Flow Chart'!W153),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y153=\"\",0,'Detailed Cash Flow Chart'!Y153),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA153=\"\",0,'Detailed Cash Flow Chart'!AA153),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG153=\"\",0,'Detailed Cash Flow Chart'!AG153),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN153=\"\",0,'Detailed Cash Flow Chart'!AN153),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ154","v":""},{"$f":"'Detailed Cash Flow Chart'!B154","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D154","v":0},{"$f":"'Detailed Cash Flow Chart'!C154","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ154","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E154=0,NA(),M154-'Detailed Cash Flow Chart'!E154)","v":{"$error":"#VALUE!"}},null,{"$f":"Y154\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S154=\"\",0,'Detailed Cash Flow Chart'!S154),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U154=\"\",0,'Detailed Cash Flow Chart'!U154),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W154=\"\",0,'Detailed Cash Flow Chart'!W154),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y154=\"\",0,'Detailed Cash Flow Chart'!Y154),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA154=\"\",0,'Detailed Cash Flow Chart'!AA154),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG154=\"\",0,'Detailed Cash Flow Chart'!AG154),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN154=\"\",0,'Detailed Cash Flow Chart'!AN154),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA154\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S154=\"\",0,'Detailed Cash Flow Chart'!S154),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U154=\"\",0,'Detailed Cash Flow Chart'!U154),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W154=\"\",0,'Detailed Cash Flow Chart'!W154),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y154=\"\",0,'Detailed Cash Flow Chart'!Y154),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA154=\"\",0,'Detailed Cash Flow Chart'!AA154),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG154=\"\",0,'Detailed Cash Flow Chart'!AG154),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN154=\"\",0,'Detailed Cash Flow Chart'!AN154),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC154\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S154=\"\",0,'Detailed Cash Flow Chart'!S154),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U154=\"\",0,'Detailed Cash Flow Chart'!U154),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W154=\"\",0,'Detailed Cash Flow Chart'!W154),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y154=\"\",0,'Detailed Cash Flow Chart'!Y154),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA154=\"\",0,'Detailed Cash Flow Chart'!AA154),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG154=\"\",0,'Detailed Cash Flow Chart'!AG154),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN154=\"\",0,'Detailed Cash Flow Chart'!AN154),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE154\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S154=\"\",0,'Detailed Cash Flow Chart'!S154),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U154=\"\",0,'Detailed Cash Flow Chart'!U154),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W154=\"\",0,'Detailed Cash Flow Chart'!W154),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y154=\"\",0,'Detailed Cash Flow Chart'!Y154),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA154=\"\",0,'Detailed Cash Flow Chart'!AA154),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG154=\"\",0,'Detailed Cash Flow Chart'!AG154),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN154=\"\",0,'Detailed Cash Flow Chart'!AN154),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG154\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S154=\"\",0,'Detailed Cash Flow Chart'!S154),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U154=\"\",0,'Detailed Cash Flow Chart'!U154),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W154=\"\",0,'Detailed Cash Flow Chart'!W154),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y154=\"\",0,'Detailed Cash Flow Chart'!Y154),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA154=\"\",0,'Detailed Cash Flow Chart'!AA154),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG154=\"\",0,'Detailed Cash Flow Chart'!AG154),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN154=\"\",0,'Detailed Cash Flow Chart'!AN154),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI154\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S154=\"\",0,'Detailed Cash Flow Chart'!S154),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U154=\"\",0,'Detailed Cash Flow Chart'!U154),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W154=\"\",0,'Detailed Cash Flow Chart'!W154),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y154=\"\",0,'Detailed Cash Flow Chart'!Y154),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA154=\"\",0,'Detailed Cash Flow Chart'!AA154),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG154=\"\",0,'Detailed Cash Flow Chart'!AG154),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN154=\"\",0,'Detailed Cash Flow Chart'!AN154),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ155","v":""},{"$f":"'Detailed Cash Flow Chart'!B155","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D155","v":0},{"$f":"'Detailed Cash Flow Chart'!C155","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ155","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E155=0,NA(),M155-'Detailed Cash Flow Chart'!E155)","v":{"$error":"#VALUE!"}},null,{"$f":"Y155\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S155=\"\",0,'Detailed Cash Flow Chart'!S155),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U155=\"\",0,'Detailed Cash Flow Chart'!U155),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W155=\"\",0,'Detailed Cash Flow Chart'!W155),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y155=\"\",0,'Detailed Cash Flow Chart'!Y155),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA155=\"\",0,'Detailed Cash Flow Chart'!AA155),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG155=\"\",0,'Detailed Cash Flow Chart'!AG155),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN155=\"\",0,'Detailed Cash Flow Chart'!AN155),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA155\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S155=\"\",0,'Detailed Cash Flow Chart'!S155),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U155=\"\",0,'Detailed Cash Flow Chart'!U155),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W155=\"\",0,'Detailed Cash Flow Chart'!W155),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y155=\"\",0,'Detailed Cash Flow Chart'!Y155),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA155=\"\",0,'Detailed Cash Flow Chart'!AA155),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG155=\"\",0,'Detailed Cash Flow Chart'!AG155),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN155=\"\",0,'Detailed Cash Flow Chart'!AN155),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC155\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S155=\"\",0,'Detailed Cash Flow Chart'!S155),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U155=\"\",0,'Detailed Cash Flow Chart'!U155),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W155=\"\",0,'Detailed Cash Flow Chart'!W155),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y155=\"\",0,'Detailed Cash Flow Chart'!Y155),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA155=\"\",0,'Detailed Cash Flow Chart'!AA155),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG155=\"\",0,'Detailed Cash Flow Chart'!AG155),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN155=\"\",0,'Detailed Cash Flow Chart'!AN155),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE155\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S155=\"\",0,'Detailed Cash Flow Chart'!S155),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U155=\"\",0,'Detailed Cash Flow Chart'!U155),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W155=\"\",0,'Detailed Cash Flow Chart'!W155),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y155=\"\",0,'Detailed Cash Flow Chart'!Y155),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA155=\"\",0,'Detailed Cash Flow Chart'!AA155),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG155=\"\",0,'Detailed Cash Flow Chart'!AG155),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN155=\"\",0,'Detailed Cash Flow Chart'!AN155),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG155\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S155=\"\",0,'Detailed Cash Flow Chart'!S155),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U155=\"\",0,'Detailed Cash Flow Chart'!U155),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W155=\"\",0,'Detailed Cash Flow Chart'!W155),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y155=\"\",0,'Detailed Cash Flow Chart'!Y155),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA155=\"\",0,'Detailed Cash Flow Chart'!AA155),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG155=\"\",0,'Detailed Cash Flow Chart'!AG155),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN155=\"\",0,'Detailed Cash Flow Chart'!AN155),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI155\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S155=\"\",0,'Detailed Cash Flow Chart'!S155),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U155=\"\",0,'Detailed Cash Flow Chart'!U155),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W155=\"\",0,'Detailed Cash Flow Chart'!W155),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y155=\"\",0,'Detailed Cash Flow Chart'!Y155),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA155=\"\",0,'Detailed Cash Flow Chart'!AA155),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG155=\"\",0,'Detailed Cash Flow Chart'!AG155),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN155=\"\",0,'Detailed Cash Flow Chart'!AN155),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ156","v":""},{"$f":"'Detailed Cash Flow Chart'!B156","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D156","v":0},{"$f":"'Detailed Cash Flow Chart'!C156","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ156","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E156=0,NA(),M156-'Detailed Cash Flow Chart'!E156)","v":{"$error":"#VALUE!"}},null,{"$f":"Y156\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S156=\"\",0,'Detailed Cash Flow Chart'!S156),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U156=\"\",0,'Detailed Cash Flow Chart'!U156),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W156=\"\",0,'Detailed Cash Flow Chart'!W156),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y156=\"\",0,'Detailed Cash Flow Chart'!Y156),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA156=\"\",0,'Detailed Cash Flow Chart'!AA156),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG156=\"\",0,'Detailed Cash Flow Chart'!AG156),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN156=\"\",0,'Detailed Cash Flow Chart'!AN156),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA156\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S156=\"\",0,'Detailed Cash Flow Chart'!S156),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U156=\"\",0,'Detailed Cash Flow Chart'!U156),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W156=\"\",0,'Detailed Cash Flow Chart'!W156),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y156=\"\",0,'Detailed Cash Flow Chart'!Y156),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA156=\"\",0,'Detailed Cash Flow Chart'!AA156),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG156=\"\",0,'Detailed Cash Flow Chart'!AG156),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN156=\"\",0,'Detailed Cash Flow Chart'!AN156),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC156\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S156=\"\",0,'Detailed Cash Flow Chart'!S156),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U156=\"\",0,'Detailed Cash Flow Chart'!U156),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W156=\"\",0,'Detailed Cash Flow Chart'!W156),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y156=\"\",0,'Detailed Cash Flow Chart'!Y156),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA156=\"\",0,'Detailed Cash Flow Chart'!AA156),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG156=\"\",0,'Detailed Cash Flow Chart'!AG156),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN156=\"\",0,'Detailed Cash Flow Chart'!AN156),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE156\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S156=\"\",0,'Detailed Cash Flow Chart'!S156),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U156=\"\",0,'Detailed Cash Flow Chart'!U156),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W156=\"\",0,'Detailed Cash Flow Chart'!W156),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y156=\"\",0,'Detailed Cash Flow Chart'!Y156),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA156=\"\",0,'Detailed Cash Flow Chart'!AA156),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG156=\"\",0,'Detailed Cash Flow Chart'!AG156),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN156=\"\",0,'Detailed Cash Flow Chart'!AN156),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG156\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S156=\"\",0,'Detailed Cash Flow Chart'!S156),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U156=\"\",0,'Detailed Cash Flow Chart'!U156),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W156=\"\",0,'Detailed Cash Flow Chart'!W156),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y156=\"\",0,'Detailed Cash Flow Chart'!Y156),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA156=\"\",0,'Detailed Cash Flow Chart'!AA156),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG156=\"\",0,'Detailed Cash Flow Chart'!AG156),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN156=\"\",0,'Detailed Cash Flow Chart'!AN156),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI156\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S156=\"\",0,'Detailed Cash Flow Chart'!S156),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U156=\"\",0,'Detailed Cash Flow Chart'!U156),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W156=\"\",0,'Detailed Cash Flow Chart'!W156),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y156=\"\",0,'Detailed Cash Flow Chart'!Y156),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA156=\"\",0,'Detailed Cash Flow Chart'!AA156),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG156=\"\",0,'Detailed Cash Flow Chart'!AG156),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN156=\"\",0,'Detailed Cash Flow Chart'!AN156),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ157","v":""},{"$f":"'Detailed Cash Flow Chart'!B157","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D157","v":0},{"$f":"'Detailed Cash Flow Chart'!C157","v":""},{"$f":"IF(A157>=emistart,IF(A157<=emiend,emi,0),0)","v":0},{"$f":"'Detailed Cash Flow Chart'!AQ157","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E157=0,NA(),M157-'Detailed Cash Flow Chart'!E157)","v":{"$error":"#VALUE!"}},null,{"$f":"Y157\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S157=\"\",0,'Detailed Cash Flow Chart'!S157),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U157=\"\",0,'Detailed Cash Flow Chart'!U157),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W157=\"\",0,'Detailed Cash Flow Chart'!W157),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y157=\"\",0,'Detailed Cash Flow Chart'!Y157),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA157=\"\",0,'Detailed Cash Flow Chart'!AA157),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG157=\"\",0,'Detailed Cash Flow Chart'!AG157),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN157=\"\",0,'Detailed Cash Flow Chart'!AN157),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA157\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S157=\"\",0,'Detailed Cash Flow Chart'!S157),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U157=\"\",0,'Detailed Cash Flow Chart'!U157),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W157=\"\",0,'Detailed Cash Flow Chart'!W157),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y157=\"\",0,'Detailed Cash Flow Chart'!Y157),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA157=\"\",0,'Detailed Cash Flow Chart'!AA157),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG157=\"\",0,'Detailed Cash Flow Chart'!AG157),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN157=\"\",0,'Detailed Cash Flow Chart'!AN157),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC157\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S157=\"\",0,'Detailed Cash Flow Chart'!S157),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U157=\"\",0,'Detailed Cash Flow Chart'!U157),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W157=\"\",0,'Detailed Cash Flow Chart'!W157),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y157=\"\",0,'Detailed Cash Flow Chart'!Y157),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA157=\"\",0,'Detailed Cash Flow Chart'!AA157),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG157=\"\",0,'Detailed Cash Flow Chart'!AG157),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN157=\"\",0,'Detailed Cash Flow Chart'!AN157),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE157\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S157=\"\",0,'Detailed Cash Flow Chart'!S157),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U157=\"\",0,'Detailed Cash Flow Chart'!U157),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W157=\"\",0,'Detailed Cash Flow Chart'!W157),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y157=\"\",0,'Detailed Cash Flow Chart'!Y157),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA157=\"\",0,'Detailed Cash Flow Chart'!AA157),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG157=\"\",0,'Detailed Cash Flow Chart'!AG157),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN157=\"\",0,'Detailed Cash Flow Chart'!AN157),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG157\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S157=\"\",0,'Detailed Cash Flow Chart'!S157),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U157=\"\",0,'Detailed Cash Flow Chart'!U157),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W157=\"\",0,'Detailed Cash Flow Chart'!W157),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y157=\"\",0,'Detailed Cash Flow Chart'!Y157),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA157=\"\",0,'Detailed Cash Flow Chart'!AA157),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG157=\"\",0,'Detailed Cash Flow Chart'!AG157),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN157=\"\",0,'Detailed Cash Flow Chart'!AN157),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI157\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S157=\"\",0,'Detailed Cash Flow Chart'!S157),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U157=\"\",0,'Detailed Cash Flow Chart'!U157),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W157=\"\",0,'Detailed Cash Flow Chart'!W157),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y157=\"\",0,'Detailed Cash Flow Chart'!Y157),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA157=\"\",0,'Detailed Cash Flow Chart'!AA157),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG157=\"\",0,'Detailed Cash Flow Chart'!AG157),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN157=\"\",0,'Detailed Cash Flow Chart'!AN157),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ158","v":""},{"$f":"'Detailed Cash Flow Chart'!B158","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D158","v":0},{"$f":"'Detailed Cash Flow Chart'!C158","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ158","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E158=0,NA(),M158-'Detailed Cash Flow Chart'!E158)","v":{"$error":"#VALUE!"}},null,{"$f":"Y158\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S158=\"\",0,'Detailed Cash Flow Chart'!S158),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U158=\"\",0,'Detailed Cash Flow Chart'!U158),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W158=\"\",0,'Detailed Cash Flow Chart'!W158),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y158=\"\",0,'Detailed Cash Flow Chart'!Y158),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA158=\"\",0,'Detailed Cash Flow Chart'!AA158),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG158=\"\",0,'Detailed Cash Flow Chart'!AG158),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN158=\"\",0,'Detailed Cash Flow Chart'!AN158),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA158\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S158=\"\",0,'Detailed Cash Flow Chart'!S158),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U158=\"\",0,'Detailed Cash Flow Chart'!U158),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W158=\"\",0,'Detailed Cash Flow Chart'!W158),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y158=\"\",0,'Detailed Cash Flow Chart'!Y158),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA158=\"\",0,'Detailed Cash Flow Chart'!AA158),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG158=\"\",0,'Detailed Cash Flow Chart'!AG158),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN158=\"\",0,'Detailed Cash Flow Chart'!AN158),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC158\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S158=\"\",0,'Detailed Cash Flow Chart'!S158),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U158=\"\",0,'Detailed Cash Flow Chart'!U158),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W158=\"\",0,'Detailed Cash Flow Chart'!W158),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y158=\"\",0,'Detailed Cash Flow Chart'!Y158),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA158=\"\",0,'Detailed Cash Flow Chart'!AA158),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG158=\"\",0,'Detailed Cash Flow Chart'!AG158),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN158=\"\",0,'Detailed Cash Flow Chart'!AN158),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE158\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S158=\"\",0,'Detailed Cash Flow Chart'!S158),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U158=\"\",0,'Detailed Cash Flow Chart'!U158),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W158=\"\",0,'Detailed Cash Flow Chart'!W158),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y158=\"\",0,'Detailed Cash Flow Chart'!Y158),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA158=\"\",0,'Detailed Cash Flow Chart'!AA158),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG158=\"\",0,'Detailed Cash Flow Chart'!AG158),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN158=\"\",0,'Detailed Cash Flow Chart'!AN158),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG158\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S158=\"\",0,'Detailed Cash Flow Chart'!S158),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U158=\"\",0,'Detailed Cash Flow Chart'!U158),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W158=\"\",0,'Detailed Cash Flow Chart'!W158),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y158=\"\",0,'Detailed Cash Flow Chart'!Y158),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA158=\"\",0,'Detailed Cash Flow Chart'!AA158),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG158=\"\",0,'Detailed Cash Flow Chart'!AG158),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN158=\"\",0,'Detailed Cash Flow Chart'!AN158),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI158\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S158=\"\",0,'Detailed Cash Flow Chart'!S158),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U158=\"\",0,'Detailed Cash Flow Chart'!U158),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W158=\"\",0,'Detailed Cash Flow Chart'!W158),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y158=\"\",0,'Detailed Cash Flow Chart'!Y158),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA158=\"\",0,'Detailed Cash Flow Chart'!AA158),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG158=\"\",0,'Detailed Cash Flow Chart'!AG158),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN158=\"\",0,'Detailed Cash Flow Chart'!AN158),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ159","v":""},{"$f":"'Detailed Cash Flow Chart'!B159","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D159","v":0},{"$f":"'Detailed Cash Flow Chart'!C159","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ159","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E159=0,NA(),M159-'Detailed Cash Flow Chart'!E159)","v":{"$error":"#VALUE!"}},null,{"$f":"Y159\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S159=\"\",0,'Detailed Cash Flow Chart'!S159),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U159=\"\",0,'Detailed Cash Flow Chart'!U159),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W159=\"\",0,'Detailed Cash Flow Chart'!W159),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y159=\"\",0,'Detailed Cash Flow Chart'!Y159),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA159=\"\",0,'Detailed Cash Flow Chart'!AA159),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG159=\"\",0,'Detailed Cash Flow Chart'!AG159),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN159=\"\",0,'Detailed Cash Flow Chart'!AN159),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA159\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S159=\"\",0,'Detailed Cash Flow Chart'!S159),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U159=\"\",0,'Detailed Cash Flow Chart'!U159),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W159=\"\",0,'Detailed Cash Flow Chart'!W159),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y159=\"\",0,'Detailed Cash Flow Chart'!Y159),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA159=\"\",0,'Detailed Cash Flow Chart'!AA159),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG159=\"\",0,'Detailed Cash Flow Chart'!AG159),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN159=\"\",0,'Detailed Cash Flow Chart'!AN159),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC159\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S159=\"\",0,'Detailed Cash Flow Chart'!S159),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U159=\"\",0,'Detailed Cash Flow Chart'!U159),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W159=\"\",0,'Detailed Cash Flow Chart'!W159),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y159=\"\",0,'Detailed Cash Flow Chart'!Y159),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA159=\"\",0,'Detailed Cash Flow Chart'!AA159),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG159=\"\",0,'Detailed Cash Flow Chart'!AG159),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN159=\"\",0,'Detailed Cash Flow Chart'!AN159),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE159\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S159=\"\",0,'Detailed Cash Flow Chart'!S159),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U159=\"\",0,'Detailed Cash Flow Chart'!U159),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W159=\"\",0,'Detailed Cash Flow Chart'!W159),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y159=\"\",0,'Detailed Cash Flow Chart'!Y159),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA159=\"\",0,'Detailed Cash Flow Chart'!AA159),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG159=\"\",0,'Detailed Cash Flow Chart'!AG159),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN159=\"\",0,'Detailed Cash Flow Chart'!AN159),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG159\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S159=\"\",0,'Detailed Cash Flow Chart'!S159),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U159=\"\",0,'Detailed Cash Flow Chart'!U159),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W159=\"\",0,'Detailed Cash Flow Chart'!W159),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y159=\"\",0,'Detailed Cash Flow Chart'!Y159),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA159=\"\",0,'Detailed Cash Flow Chart'!AA159),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG159=\"\",0,'Detailed Cash Flow Chart'!AG159),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN159=\"\",0,'Detailed Cash Flow Chart'!AN159),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI159\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S159=\"\",0,'Detailed Cash Flow Chart'!S159),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U159=\"\",0,'Detailed Cash Flow Chart'!U159),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W159=\"\",0,'Detailed Cash Flow Chart'!W159),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y159=\"\",0,'Detailed Cash Flow Chart'!Y159),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA159=\"\",0,'Detailed Cash Flow Chart'!AA159),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG159=\"\",0,'Detailed Cash Flow Chart'!AG159),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN159=\"\",0,'Detailed Cash Flow Chart'!AN159),0)","v":{"$error":"#VALUE!"}}]
[{"$f":"'Detailed Cash Flow Chart'!AJ160","v":""},{"$f":"'Detailed Cash Flow Chart'!B160","v":""},0,0,0,0,0,0,{"$f":"'Detailed Cash Flow Chart'!D160","v":0},{"$f":"'Detailed Cash Flow Chart'!C160","v":""},0,{"$f":"'Detailed Cash Flow Chart'!AQ160","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Detailed Cash Flow Chart'!E160=0,NA(),M160-'Detailed Cash Flow Chart'!E160)","v":{"$error":"#VALUE!"}},null,{"$f":"Y160\n-IF('Financial Goals (non-recurring)'!$B$4=2,IF('Detailed Cash Flow Chart'!S160=\"\",0,'Detailed Cash Flow Chart'!S160),0)\n-IF('Financial Goals (non-recurring)'!$D$4=2,IF('Detailed Cash Flow Chart'!U160=\"\",0,'Detailed Cash Flow Chart'!U160),0)\n-IF('Financial Goals (non-recurring)'!$F$4=2,IF('Detailed Cash Flow Chart'!W160=\"\",0,'Detailed Cash Flow Chart'!W160),0)\n-IF('Financial Goals (non-recurring)'!$H$4=2,IF('Detailed Cash Flow Chart'!Y160=\"\",0,'Detailed Cash Flow Chart'!Y160),0)\n-IF('Financial Goals (non-recurring)'!$J$4=2,IF('Detailed Cash Flow Chart'!AA160=\"\",0,'Detailed Cash Flow Chart'!AA160),0)\n-IF('Financial Goals (recurring)'!$B$3=2,IF('Detailed Cash Flow Chart'!AG160=\"\",0,'Detailed Cash Flow Chart'!AG160),0)\n-IF('Financial Goals (recurring)'!$K$3=2,IF('Detailed Cash Flow Chart'!AN160=\"\",0,'Detailed Cash Flow Chart'!AN160),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AA160\n-IF('Financial Goals (non-recurring)'!$B$4=3,IF('Detailed Cash Flow Chart'!S160=\"\",0,'Detailed Cash Flow Chart'!S160),0)\n-IF('Financial Goals (non-recurring)'!$D$4=3,IF('Detailed Cash Flow Chart'!U160=\"\",0,'Detailed Cash Flow Chart'!U160),0)\n-IF('Financial Goals (non-recurring)'!$F$4=3,IF('Detailed Cash Flow Chart'!W160=\"\",0,'Detailed Cash Flow Chart'!W160),0)\n-IF('Financial Goals (non-recurring)'!$H$4=3,IF('Detailed Cash Flow Chart'!Y160=\"\",0,'Detailed Cash Flow Chart'!Y160),0)\n-IF('Financial Goals (non-recurring)'!$J$4=3,IF('Detailed Cash Flow Chart'!AA160=\"\",0,'Detailed Cash Flow Chart'!AA160),0)\n-IF('Financial Goals (recurring)'!$B$3=3,IF('Detailed Cash Flow Chart'!AG160=\"\",0,'Detailed Cash Flow Chart'!AG160),0)\n-IF('Financial Goals (recurring)'!$K$3=3,IF('Detailed Cash Flow Chart'!AN160=\"\",0,'Detailed Cash Flow Chart'!AN160),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AC160\n-IF('Financial Goals (non-recurring)'!$B$4=4,IF('Detailed Cash Flow Chart'!S160=\"\",0,'Detailed Cash Flow Chart'!S160),0)\n-IF('Financial Goals (non-recurring)'!$D$4=4,IF('Detailed Cash Flow Chart'!U160=\"\",0,'Detailed Cash Flow Chart'!U160),0)\n-IF('Financial Goals (non-recurring)'!$F$4=4,IF('Detailed Cash Flow Chart'!W160=\"\",0,'Detailed Cash Flow Chart'!W160),0)\n-IF('Financial Goals (non-recurring)'!$H$4=4,IF('Detailed Cash Flow Chart'!Y160=\"\",0,'Detailed Cash Flow Chart'!Y160),0)\n-IF('Financial Goals (non-recurring)'!$J$4=4,IF('Detailed Cash Flow Chart'!AA160=\"\",0,'Detailed Cash Flow Chart'!AA160),0)\n-IF('Financial Goals (recurring)'!$B$3=4,IF('Detailed Cash Flow Chart'!AG160=\"\",0,'Detailed Cash Flow Chart'!AG160),0)\n-IF('Financial Goals (recurring)'!$K$3=4,IF('Detailed Cash Flow Chart'!AN160=\"\",0,'Detailed Cash Flow Chart'!AN160),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AE160\n-IF('Financial Goals (non-recurring)'!$B$4=5,IF('Detailed Cash Flow Chart'!S160=\"\",0,'Detailed Cash Flow Chart'!S160),0)\n-IF('Financial Goals (non-recurring)'!$D$4=5,IF('Detailed Cash Flow Chart'!U160=\"\",0,'Detailed Cash Flow Chart'!U160),0)\n-IF('Financial Goals (non-recurring)'!$F$4=5,IF('Detailed Cash Flow Chart'!W160=\"\",0,'Detailed Cash Flow Chart'!W160),0)\n-IF('Financial Goals (non-recurring)'!$H$4=5,IF('Detailed Cash Flow Chart'!Y160=\"\",0,'Detailed Cash Flow Chart'!Y160),0)\n-IF('Financial Goals (non-recurring)'!$J$4=5,IF('Detailed Cash Flow Chart'!AA160=\"\",0,'Detailed Cash Flow Chart'!AA160),0)\n-IF('Financial Goals (recurring)'!$B$3=5,IF('Detailed Cash Flow Chart'!AG160=\"\",0,'Detailed Cash Flow Chart'!AG160),0)\n-IF('Financial Goals (recurring)'!$K$3=5,IF('Detailed Cash Flow Chart'!AN160=\"\",0,'Detailed Cash Flow Chart'!AN160),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AG160\n-IF('Financial Goals (non-recurring)'!$B$4=6,IF('Detailed Cash Flow Chart'!S160=\"\",0,'Detailed Cash Flow Chart'!S160),0)\n-IF('Financial Goals (non-recurring)'!$D$4=6,IF('Detailed Cash Flow Chart'!U160=\"\",0,'Detailed Cash Flow Chart'!U160),0)\n-IF('Financial Goals (non-recurring)'!$F$4=6,IF('Detailed Cash Flow Chart'!W160=\"\",0,'Detailed Cash Flow Chart'!W160),0)\n-IF('Financial Goals (non-recurring)'!$H$4=6,IF('Detailed Cash Flow Chart'!Y160=\"\",0,'Detailed Cash Flow Chart'!Y160),0)\n-IF('Financial Goals (non-recurring)'!$J$4=6,IF('Detailed Cash Flow Chart'!AA160=\"\",0,'Detailed Cash Flow Chart'!AA160),0)\n-IF('Financial Goals (recurring)'!$B$3=6,IF('Detailed Cash Flow Chart'!AG160=\"\",0,'Detailed Cash Flow Chart'!AG160),0)\n-IF('Financial Goals (recurring)'!$K$3=6,IF('Detailed Cash Flow Chart'!AN160=\"\",0,'Detailed Cash Flow Chart'!AN160),0)","v":{"$error":"#VALUE!"}},null,{"$f":"AI160\n-IF('Financial Goals (non-recurring)'!$B$4=7,IF('Detailed Cash Flow Chart'!S160=\"\",0,'Detailed Cash Flow Chart'!S160),0)\n-IF('Financial Goals (non-recurring)'!$D$4=7,IF('Detailed Cash Flow Chart'!U160=\"\",0,'Detailed Cash Flow Chart'!U160),0)\n-IF('Financial Goals (non-recurring)'!$F$4=7,IF('Detailed Cash Flow Chart'!W160=\"\",0,'Detailed Cash Flow Chart'!W160),0)\n-IF('Financial Goals (non-recurring)'!$H$4=7,IF('Detailed Cash Flow Chart'!Y160=\"\",0,'Detailed Cash Flow Chart'!Y160),0)\n-IF('Financial Goals (non-recurring)'!$J$4=7,IF('Detailed Cash Flow Chart'!AA160=\"\",0,'Detailed Cash Flow Chart'!AA160),0)\n-IF('Financial Goals (recurring)'!$B$3=7,IF('Detailed Cash Flow Chart'!AG160=\"\",0,'Detailed Cash Flow Chart'!AG160),0)\n-IF('Financial Goals (recurring)'!$K$3=7,IF('Detailed Cash Flow Chart'!AN160=\"\",0,'Detailed Cash Flow Chart'!AN160),0)","v":{"$error":"#VALUE!"}}]

{"sheet":"Detailed Cash Flow Chart","index":9,"n_rows":160,"n_cols":51,"rows_kept":160,"cut":false,"hidden":false,"merged":[[0,0,0,8],[0,28,0,33],[0,35,0,40]]}
["Retirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Financial Goals (non-recurring)'!B5","v":"Abhay's Education"},null,{"$f":"'Financial Goals (non-recurring)'!D5","v":"XYZ education"},null,{"$f":"'Financial Goals (non-recurring)'!F5","v":"Abhay's Marriage"},null,{"$f":"'Financial Goals (non-recurring)'!H5","v":"XYZ marriage"},null,{"$f":"'Financial Goals (non-recurring)'!J5","v":"Goal 5"},null,"Recurring Goal 1",null,null,null,null,null,null,"Recurring Goal 2",null,null,null,null,null,null,"Total Cash needed",null,null,null,null,{"$f":"YEAR(Retirement!#REF!)","v":{"$error":"#REF!"}},null,null,{"$f":"INDEX(A4:C160,MATCH(Retirement!Y1,A4:A160,0),3)","v":2416619.4024641374}]
["Year","Age","monthly","post-tax","monthly","Growth of","Growth of","Total corpus","Excess available","Year","monthly",null,null,"post-tax","Total corpus",null,"Year",null,"Years when invest.",null,"Years when invest.",null,"Years when invest.",null,"Years when invest.",null,"Years when invest.",null,"Year","Redemption","Redemption","Monthly","Monthly",null,null,"Year","Redemption","Redemption","Monthly","Monthly",null,null,"each month for "]
[null,null,"expenses","pension","investment","mon. invest.","current corpus","(Year end)","for other needs ",null,"expenses",null,null,"pension","(Year end)",null,null,null,"is needed",null,"is needed",null,"is needed",null,"is needed",null,"is needed",null,null,"number","for goal","investment","investment",null,null,null,"number","for goal","investment","investment",null,null,"ALL goals",null,null,null,null,{"$f":"Retirement!B2+'Financial Goals (recurring)'!B4","v":2015},"rg1start"]
[{"$f":"Retirement!B2","v":2014},{"$f":"Retirement!B3","v":40},{"$f":"Retirement!E17","v":32500},0,0,null,{"$f":"Retirement!B13","v":5000000},{"$f":"IF(B4=\"\",\"\",IF(A4>=Retirement!$B$4,(H3-12*IF(D4=\"\",0,D4))*(1+IF(A4<Retirement!$B$4,preretint,retroi)), IF(A4=Retirement!$B$4-1,corptax,IF(F4=\"none\",0,F4)+G4)))","v":5000000},null,{"$f":"IF(A4=\"\",NA(),A4)","v":2014},{"$f":"IF(C4=\"\",NA(),C4)/100000","v":0.32500000000000001},null,null,null,{"$f":"IF(H4=\"\",NA(),H4)/100000","v":50},null,{"$f":"Retirement!B2","v":2014},{"$f":"IF(A4>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R3<>\"\",R3+1,IF(A4=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":1},{"$f":"IF(R4<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R4-1),\"\")","v":14919.105386324671},{"$f":"IF(A4>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T3<>\"\",T3+1,IF(A4=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":1},{"$f":"IF(T4<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T4-1),\"\")","v":16767.059018537224},{"$f":"IF(A4>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V3<>\"\",V3+1,IF(A4=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V4<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V4-1),\"\")","v":""},{"$f":"IF(A4>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X3<>\"\",X3+1,IF(A4=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X4<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X4-1),\"\")","v":""},{"$f":"IF(A4>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z3<>\"\",Z3+1,IF(A4=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z4<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z4-1),\"\")","v":""},null,{"$f":"Retirement!B2","v":2014},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC4,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC4,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC4,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC4,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC4,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC4,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},{"$f":"IF(ISERROR(IF(AH4<>\"\",IF(AF4<>\"\",AF4,IF(SUM(AF3:AG3)=AG2,AG3,IF(SUM(AF3:AG3)=2*AF3,AG3,\"\"))),\"\")),\"\",IF(AH4<>\"\",IF(AF4<>\"\",AF4,IF(SUM(AF3:AG3)=AG2,AG3,IF(SUM(AF3:AG3)=2*AF3,AG3,\"\"))),\"\"))","v":""},{"$f":"IF(AC4<rg1start,\"\",IF(AC4>rg1cs1,\"\",1))","v":""},null,{"$f":"Retirement!B2","v":2014},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC4,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC4,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC4,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC4,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC4,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC4,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},{"$f":"IF(ISERROR(IF(AO4<>\"\",IF(AM4<>\"\",AM4,IF(SUM(AM3:AN3)=AN2,AN3,IF(SUM(AM3:AN3)=2*AM3,AN3,\"\"))),\"\")),\"\",IF(AO4<>\"\",IF(AM4<>\"\",AM4,IF(SUM(AM3:AN3)=AN2,AN3,IF(SUM(AM3:AN3)=2*AM3,AN3,\"\"))),\"\"))","v":""},{"$f":"IF(AC4<rg2start,\"\",IF(AC4>rg2cs2,\"\",1))","v":""},null,{"$f":"IF(AN4=\"\",0,AN4)+IF(AG4=\"\",0,AG4)+IF(AA4=\"\",0,AA4)+IF(Y4=\"\",0,Y4)+IF(W4=\"\",0,W4)+IF(U4=\"\",0,U4)+IF(S4=\"\",0,S4)+IF(E4=\"none\",0,IF(E4=\"\",0,E4))","v":31686.164404861895},null,null,null,null,{"$f":"Retirement!B2+'Financial Goals (recurring)'!B4+'Financial Goals (recurring)'!B7","v":2045},"rg1end"]
[{"$f":"IF(A4=\"\",\"\",IF(A4>=(y+wy+k),0,A4+1))","v":2015},{"$f":"IF(A4=\"\",\"\",IF(A4>=(y+wy+k),0,B4+1))","v":41},{"$f":"IF(B5=\"\",\"\",IF(B4<(Retirement!$B$3+wy),C4*(1+preinf),C4*(1+inf)))","v":35425},{"$f":"IF(B5=\"\",0,IF(A5>=(y+wy+1),(((1+inf)^(A5-y-wy-1)*PMT(((1+retroi)/(1+inf)-1),(k),-corptax,,1))/12),0))","v":0},{"$f":"Retirement!J16","v":28285.136781260866},{"$f":"IF(B5=\"\",\"\",IF(A4<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E5+F4)*(1+preretint)),\"\"))","v":369969.58909889217},{"$f":"IF(B5=\"\",\"\",IF(A4<y+wy,G4*(1+Retirement!$B$14),\"\"))","v":5450000},{"$f":"IF(B5=\"\",\"\",IF(A5>=Retirement!$B$4,(H4-12*IF(D5=\"\",0,D5))*(1+IF(A5<Retirement!$B$4,preretint,retroi)), IF(A5=Retirement!$B$4-1,corptax,IF(F5=\"none\",0,F5)+G5)))","v":5819969.5890988922},{"$f":"IF(A5=Retirement!$B$4-1,IF(F5=\"none\",0,F5)+G5-H5,\"\")","v":""},{"$f":"IF(A5=\"\",NA(),A5)","v":2015},{"$f":"IF(C5=\"\",NA(),C5)/100000","v":0.35425000000000001},{"$f":"M5+N5","v":{"$error":"#N/A"}},{"$f":"IF(A5>rety-1,'Cash flow summary'!H5,NA())/100000","v":{"$error":"#N/A"}},{"$f":"IF(D5=\"\",NA(),IF(E5<>0,NA(),D5))/100000","v":{"$error":"#N/A"}},{"$f":"IF(H5=\"\",NA(),H5)/100000","v":58.19969589098892},null,{"$f":"IF(B5=\"\",\"\",A4+1)","v":2015},{"$f":"IF(A5>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R4<>\"\",R4+1,IF(A5=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":2},{"$f":"IF(R5<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R5-1),\"\")","v":16411.015924957141},{"$f":"IF(A5>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T4<>\"\",T4+1,IF(A5=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":2},{"$f":"IF(T5<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T5-1),\"\")","v":18443.76492039095},{"$f":"IF(A5>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V4<>\"\",V4+1,IF(A5=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V5<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V5-1),\"\")","v":""},{"$f":"IF(A5>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X4<>\"\",X4+1,IF(A5=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":1},{"$f":"IF(X5<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X5-1),\"\")","v":36691.846751450663},{"$f":"IF(A5>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z4<>\"\",Z4+1,IF(A5=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z5<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z5-1),\"\")","v":""},null,{"$f":"IF(B5=\"\",\"\",A4+1)","v":2015},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC5,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC5,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":1},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC5,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC5,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC5,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC5,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":0},{"$f":"IF(ISERROR(IF(AH5<>\"\",IF(AF5<>\"\",AF5,IF(SUM(AF4:AG4)=AG3,AG4,IF(SUM(AF4:AG4)=2*AF4,AG4,\"\"))),\"\")),\"\",IF(AH5<>\"\",IF(AF5<>\"\",AF5,IF(SUM(AF4:AG4)=AG3,AG4,IF(SUM(AF4:AG4)=2*AF4,AG4,\"\"))),\"\"))","v":0},1,null,{"$f":"IF(B5=\"\",\"\",A4+1)","v":2015},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC5,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC5,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC5,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC5,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC5,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC5,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},{"$f":"IF(ISERROR(IF(AO5<>\"\",IF(AM5<>\"\",AM5,IF(SUM(AM4:AN4)=AN3,AN4,IF(SUM(AM4:AN4)=2*AM4,AN4,\"\"))),\"\")),\"\",IF(AO5<>\"\",IF(AM5<>\"\",AM5,IF(SUM(AM4:AN4)=AN3,AN4,IF(SUM(AM4:AN4)=2*AM4,AN4,\"\"))),\"\"))","v":""},"",null,{"$f":"IF(AN5=\"\",0,AN5)+IF(AG5=\"\",0,AG5)+IF(AA5=\"\",0,AA5)+IF(Y5=\"\",0,Y5)+IF(W5=\"\",0,W5)+IF(U5=\"\",0,U5)+IF(S5=\"\",0,S5)+IF(E5=\"none\",0,IF(E5=\"\",0,E5))","v":99831.764378059626},null,null,null,null,{"$f":"MAX('Financial Goals (recurring)'!E4:E34)-1","v":2044}]
[{"$f":"IF(B6=\"\",\"\",A5+1)","v":2016},{"$f":"IF(B5<(Retirement!$B$3+wy+k),B5+1,\"\")","v":42},{"$f":"IF(B6=\"\",\"\",IF(B5<(Retirement!$B$3+wy),C5*(1+preinf),C5*(1+inf)))","v":38613.25},0,{"$f":"IF(B6=\"\",\"\",IF(A6-(y+wy)>0,0,IF(E5=\"none\",0,E5)+IF(E5=\"none\",0,E5)*gd))","v":31113.650459386954},{"$f":"IF(B6=\"\",\"\",IF(A5<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E6+F5)*(1+preretint)),\"\"))","v":810233.40012657386},{"$f":"IF(B6=\"\",\"\",IF(A5<y+wy,G5*(1+Retirement!$B$14),\"\"))","v":5940500},{"$f":"IF(B6=\"\",\"\",IF(A6>=Retirement!$B$4,(H5-12*IF(D6=\"\",0,D6))*(1+IF(A6<Retirement!$B$4,preretint,retroi)), IF(A6=Retirement!$B$4-1,corptax,IF(F6=\"none\",0,F6)+G6)))","v":6750733.4001265736},{"$f":"IF(A6=Retirement!$B$4-1,IF(F6=\"none\",0,F6)+G6-H6,\"\")","v":""},2016,0.38613249999999999,{"$f":"M6+N6","v":{"$error":"#N/A"}},{"$f":"IF(A6>rety-1,'Cash flow summary'!H6,NA())/100000","v":{"$error":"#N/A"}},{"$f":"IF(D6=\"\",NA(),IF(E6<>0,NA(),D6))/100000","v":{"$error":"#N/A"}},67.507334001265733,null,{"$f":"IF(B6=\"\",\"\",A5+1)","v":2016},{"$f":"IF(A6>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R5<>\"\",R5+1,IF(A6=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":3},{"$f":"IF(R6<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R6-1),\"\")","v":18052.117517452854},{"$f":"IF(A6>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T5<>\"\",T5+1,IF(A6=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":3},{"$f":"IF(T6<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T6-1),\"\")","v":20288.141412430043},{"$f":"IF(A6>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V5<>\"\",V5+1,IF(A6=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V6<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V6-1),\"\")","v":""},{"$f":"IF(A6>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X5<>\"\",X5+1,IF(A6=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":2},{"$f":"IF(X6<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X6-1),\"\")","v":36691.846751450663},{"$f":"IF(A6>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z5<>\"\",Z5+1,IF(A6=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z6<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z6-1),\"\")","v":""},null,{"$f":"IF(B6=\"\",\"\",A5+1)","v":2016},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC6,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC6,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC6,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC6,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC6,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC6,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},0,1,null,{"$f":"IF(B6=\"\",\"\",A5+1)","v":2016},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC6,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC6,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC6,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC6,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC6,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC6,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,106145.75614072051,null,null,null,null,{"$f":"Retirement!B2+'Financial Goals (recurring)'!K4","v":2017},"rg2start"]
[2017,{"$f":"IF(B6<(Retirement!$B$3+wy+k),B6+1,\"\")","v":43},{"$f":"IF(B7=\"\",\"\",IF(B6<(Retirement!$B$3+wy),C6*(1+preinf),C6*(1+inf)))","v":42088.442500000005},0,34225.015505325646,{"$f":"IF(B7=\"\",\"\",IF(A6<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E7+F6)*(1+preretint)),\"\"))","v":1330817.6089476252},{"$f":"IF(B7=\"\",\"\",IF(A6<y+wy,G6*(1+Retirement!$B$14),\"\"))","v":6475145.0000000009},{"$f":"IF(B7=\"\",\"\",IF(A7>=Retirement!$B$4,(H6-12*IF(D7=\"\",0,D7))*(1+IF(A7<Retirement!$B$4,preretint,retroi)), IF(A7=Retirement!$B$4-1,corptax,IF(F7=\"none\",0,F7)+G7)))","v":7805962.6089476263},{"$f":"IF(A7=Retirement!$B$4-1,IF(F7=\"none\",0,F7)+G7-H7,\"\")","v":""},2017,0.42088442500000006,{"$error":"#N/A"},{"$f":"IF(A7>rety-1,'Cash flow summary'!H7,NA())/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},78.059626089476268,null,2017,{"$f":"IF(A7>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R6<>\"\",R6+1,IF(A7=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":4},{"$f":"IF(R7<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R7-1),\"\")","v":19857.329269198144},{"$f":"IF(A7>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T6<>\"\",T6+1,IF(A7=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":4},{"$f":"IF(T7<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T7-1),\"\")","v":22316.955553673051},{"$f":"IF(A7>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V6<>\"\",V6+1,IF(A7=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V7<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V7-1),\"\")","v":""},{"$f":"IF(A7>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X6<>\"\",X6+1,IF(A7=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":3},{"$f":"IF(X7<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X7-1),\"\")","v":36691.846751450663},{"$f":"IF(A7>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z6<>\"\",Z6+1,IF(A7=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z7<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z7-1),\"\")","v":""},null,2017,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC7,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC7,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":2},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC7,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC7,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC7,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC7,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":0},0,1,null,2017,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC7,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC7,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":1},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC7,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC7,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC7,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC7,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":0},0,1,null,113091.1470796475,null,null,null,null,{"$f":"Retirement!B2+'Financial Goals (recurring)'!K4+'Financial Goals (recurring)'!K7","v":2043},"rg2end"]
[2018,{"$f":"IF(B7<(Retirement!$B$3+wy+k),B7+1,\"\")","v":44},{"$f":"IF(B8=\"\",\"\",IF(B7<(Retirement!$B$3+wy),C7*(1+preinf),C7*(1+inf)))","v":45876.40232500001},0,37647.51705585821,{"$f":"IF(B8=\"\",\"\",IF(A7<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E8+F7)*(1+preretint)),\"\"))","v":1943020.7168435371},{"$f":"IF(B8=\"\",\"\",IF(A7<y+wy,G7*(1+Retirement!$B$14),\"\"))","v":7057908.0500000017},{"$f":"IF(B8=\"\",\"\",IF(A8>=Retirement!$B$4,(H7-12*IF(D8=\"\",0,D8))*(1+IF(A8<Retirement!$B$4,preretint,retroi)), IF(A8=Retirement!$B$4-1,corptax,IF(F8=\"none\",0,F8)+G8)))","v":9000928.7668435387},{"$f":"IF(A8=Retirement!$B$4-1,IF(F8=\"none\",0,F8)+G8-H8,\"\")","v":""},2018,0.4587640232500001,{"$error":"#N/A"},{"$f":"IF(A8>rety-1,'Cash flow summary'!H8,NA())/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},90.009287668435391,null,2018,{"$f":"IF(A8>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R7<>\"\",R7+1,IF(A8=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":5},{"$f":"IF(R8<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R8-1),\"\")","v":21843.062196117957},{"$f":"IF(A8>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T7<>\"\",T7+1,IF(A8=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":5},{"$f":"IF(T8<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T8-1),\"\")","v":24548.651109040355},{"$f":"IF(A8>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V7<>\"\",V7+1,IF(A8=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V8<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V8-1),\"\")","v":""},{"$f":"IF(A8>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X7<>\"\",X7+1,IF(A8=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":4},{"$f":"IF(X8<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X8-1),\"\")","v":36691.846751450663},{"$f":"IF(A8>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z7<>\"\",Z7+1,IF(A8=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z8<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z8-1),\"\")","v":""},null,2018,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC8,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC8,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC8,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC8,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC8,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC8,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},0,1,null,2018,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC8,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC8,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC8,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC8,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC8,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC8,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},0,1,null,120731.07711246717,null,null,null,null,{"$f":"MAX('Financial Goals (recurring)'!N4:N34)-1","v":2042}]
[2019,{"$f":"IF(B8<(Retirement!$B$3+wy+k),B8+1,\"\")","v":45},{"$f":"IF(B9=\"\",\"\",IF(B8<(Retirement!$B$3+wy),C8*(1+preinf),C8*(1+inf)))","v":50005.278534250014},0,41412.268761444029,{"$f":"IF(B9=\"\",\"\",IF(A8<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E9+F8)*(1+preretint)),\"\"))","v":2659565.0567591432},{"$f":"IF(B9=\"\",\"\",IF(A8<y+wy,G8*(1+Retirement!$B$14),\"\"))","v":7693119.7745000022},{"$f":"IF(B9=\"\",\"\",IF(A9>=Retirement!$B$4,(H8-12*IF(D9=\"\",0,D9))*(1+IF(A9<Retirement!$B$4,preretint,retroi)), IF(A9=Retirement!$B$4-1,corptax,IF(F9=\"none\",0,F9)+G9)))","v":10352684.831259146},{"$f":"IF(A9=Retirement!$B$4-1,IF(F9=\"none\",0,F9)+G9-H9,\"\")","v":""},2019,0.50005278534250008,{"$error":"#N/A"},{"$f":"IF(A9>rety-1,'Cash flow summary'!H9,NA())/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},103.52684831259147,null,2019,{"$f":"IF(A9>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R8<>\"\",R8+1,IF(A9=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":6},{"$f":"IF(R9<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R9-1),\"\")","v":24027.368415729754},{"$f":"IF(A9>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T8<>\"\",T8+1,IF(A9=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":6},{"$f":"IF(T9<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T9-1),\"\")","v":27003.516219944395},{"$f":"IF(A9>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V8<>\"\",V8+1,IF(A9=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V9<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V9-1),\"\")","v":""},{"$f":"IF(A9>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X8<>\"\",X8+1,IF(A9=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X9<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X9-1),\"\")","v":""},{"$f":"IF(A9>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z8<>\"\",Z8+1,IF(A9=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":1},{"$f":"IF(Z9<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z9-1),\"\")","v":0},null,2019,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC9,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC9,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":3},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC9,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC9,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC9,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC9,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":0},0,1,null,2019,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC9,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC9,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":2},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC9,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC9,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC9,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC9,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":0},0,1,null,92443.153397118178]
[2020,{"$f":"IF(B9<(Retirement!$B$3+wy+k),B9+1,\"\")","v":46},{"$f":"IF(B10=\"\",\"\",IF(B9<(Retirement!$B$3+wy),C9*(1+preinf),C9*(1+inf)))","v":54505.753602332516},0,45553.495637588436,{"$f":"IF(B10=\"\",\"\",IF(A9<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E10+F9)*(1+preretint)),\"\"))","v":3494765.6348071233},{"$f":"IF(B10=\"\",\"\",IF(A9<y+wy,G9*(1+Retirement!$B$14),\"\"))","v":8385500.5542050032},{"$f":"IF(B10=\"\",\"\",IF(A10>=Retirement!$B$4,(H9-12*IF(D10=\"\",0,D10))*(1+IF(A10<Retirement!$B$4,preretint,retroi)), IF(A10=Retirement!$B$4-1,corptax,IF(F10=\"none\",0,F10)+G10)))","v":11880266.189012127},{"$f":"IF(A10=Retirement!$B$4-1,IF(F10=\"none\",0,F10)+G10-H10,\"\")","v":""},2020,0.54505753602332518,{"$error":"#N/A"},{"$f":"IF(A10>rety-1,'Cash flow summary'!H10,NA())/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},118.80266189012127,null,2020,{"$f":"IF(A10>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R9<>\"\",R9+1,IF(A10=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":7},{"$f":"IF(R10<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R10-1),\"\")","v":26430.105257302734},{"$f":"IF(A10>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T9<>\"\",T9+1,IF(A10=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":7},{"$f":"IF(T10<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T10-1),\"\")","v":29703.867841938838},{"$f":"IF(A10>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V9<>\"\",V9+1,IF(A10=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V10<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V10-1),\"\")","v":""},{"$f":"IF(A10>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X9<>\"\",X9+1,IF(A10=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X10<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X10-1),\"\")","v":""},{"$f":"IF(A10>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z9<>\"\",Z9+1,IF(A10=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":2},{"$f":"IF(Z10<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z10-1),\"\")","v":0},null,2020,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC10,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC10,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC10,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC10,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC10,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC10,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},0,1,null,2020,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC10,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC10,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC10,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC10,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC10,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC10,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},0,1,null,101687.46873683001]
[2021,{"$f":"IF(B10<(Retirement!$B$3+wy+k),B10+1,\"\")","v":47},{"$f":"IF(B11=\"\",\"\",IF(B10<(Retirement!$B$3+wy),C10*(1+preinf),C10*(1+inf)))","v":59411.271426542444},0,50108.845201347278,{"$f":"IF(B11=\"\",\"\",IF(A10<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E11+F10)*(1+preretint)),\"\"))","v":4464718.2371733878},{"$f":"IF(B11=\"\",\"\",IF(A10<y+wy,G10*(1+Retirement!$B$14),\"\"))","v":9140195.6040834542},{"$f":"IF(B11=\"\",\"\",IF(A11>=Retirement!$B$4,(H10-12*IF(D11=\"\",0,D11))*(1+IF(A11<Retirement!$B$4,preretint,retroi)), IF(A11=Retirement!$B$4-1,corptax,IF(F11=\"none\",0,F11)+G11)))","v":13604913.841256842},{"$f":"IF(A11=Retirement!$B$4-1,IF(F11=\"none\",0,F11)+G11-H11,\"\")","v":""},2021,0.59411271426542445,{"$error":"#N/A"},{"$f":"IF(A11>rety-1,'Cash flow summary'!H11,NA())/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},136.04913841256842,null,2021,{"$f":"IF(A11>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R10<>\"\",R10+1,IF(A11=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":8},{"$f":"IF(R11<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R11-1),\"\")","v":29073.115783033008},{"$f":"IF(A11>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T10<>\"\",T10+1,IF(A11=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":8},{"$f":"IF(T11<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T11-1),\"\")","v":32674.254626132726},{"$f":"IF(A11>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V10<>\"\",V10+1,IF(A11=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V11<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V11-1),\"\")","v":""},{"$f":"IF(A11>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X10<>\"\",X10+1,IF(A11=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X11<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X11-1),\"\")","v":""},{"$f":"IF(A11>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z10<>\"\",Z10+1,IF(A11=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":3},{"$f":"IF(Z11<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z11-1),\"\")","v":0},null,2021,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC11,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC11,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":4},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC11,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC11,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC11,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC11,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":0},0,1,null,2021,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC11,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC11,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":3},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC11,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC11,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC11,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC11,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":0},0,1,null,111856.21561051301]
[2022,{"$f":"IF(B11<(Retirement!$B$3+wy+k),B11+1,\"\")","v":48},{"$f":"IF(B12=\"\",\"\",IF(B11<(Retirement!$B$3+wy),C11*(1+preinf),C11*(1+inf)))","v":64758.285854931266},0,55119.729721482006,{"$f":"IF(B12=\"\",\"\",IF(A11<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E12+F11)*(1+preretint)),\"\"))","v":5587508.9432759779},{"$f":"IF(B12=\"\",\"\",IF(A11<y+wy,G11*(1+Retirement!$B$14),\"\"))","v":9962813.2084509656},{"$f":"IF(B12=\"\",\"\",IF(A12>=Retirement!$B$4,(H11-12*IF(D12=\"\",0,D12))*(1+IF(A12<Retirement!$B$4,preretint,retroi)), IF(A12=Retirement!$B$4-1,corptax,IF(F12=\"none\",0,F12)+G12)))","v":15550322.151726943},{"$f":"IF(A12=Retirement!$B$4-1,IF(F12=\"none\",0,F12)+G12-H12,\"\")","v":""},2022,0.64758285854931263,{"$error":"#N/A"},{"$f":"IF(A12>rety-1,'Cash flow summary'!H12,NA())/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},155.50322151726942,null,2022,{"$f":"IF(A12>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R11<>\"\",R11+1,IF(A12=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":9},{"$f":"IF(R12<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R12-1),\"\")","v":31980.427361336308},{"$f":"IF(A12>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T11<>\"\",T11+1,IF(A12=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":9},{"$f":"IF(T12<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T12-1),\"\")","v":35941.680088745998},{"$f":"IF(A12>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V11<>\"\",V11+1,IF(A12=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V12<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V12-1),\"\")","v":""},{"$f":"IF(A12>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X11<>\"\",X11+1,IF(A12=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X12<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X12-1),\"\")","v":""},{"$f":"IF(A12>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z11<>\"\",Z11+1,IF(A12=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":4},{"$f":"IF(Z12<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z12-1),\"\")","v":0},null,2022,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC12,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC12,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC12,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC12,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC12,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC12,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},0,1,null,2022,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC12,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC12,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC12,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC12,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC12,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC12,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},0,1,null,123041.83717156432]
[2023,{"$f":"IF(B12<(Retirement!$B$3+wy+k),B12+1,\"\")","v":49},{"$f":"IF(B13=\"\",\"\",IF(B12<(Retirement!$B$3+wy),C12*(1+preinf),C12*(1+inf)))","v":70586.531581875082},0,60631.702693630206,{"$f":"IF(B13=\"\",\"\",IF(A12<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E13+F12)*(1+preretint)),\"\"))","v":6883447.4194034999},{"$f":"IF(B13=\"\",\"\",IF(A12<y+wy,G12*(1+Retirement!$B$14),\"\"))","v":10859466.397211554},{"$f":"IF(B13=\"\",\"\",IF(A13>=Retirement!$B$4,(H12-12*IF(D13=\"\",0,D13))*(1+IF(A13<Retirement!$B$4,preretint,retroi)), IF(A13=Retirement!$B$4-1,corptax,IF(F13=\"none\",0,F13)+G13)))","v":17742913.816615053},{"$f":"IF(A13=Retirement!$B$4-1,IF(F13=\"none\",0,F13)+G13-H13,\"\")","v":""},2023,0.70586531581875078,{"$error":"#N/A"},{"$f":"IF(A13>rety-1,'Cash flow summary'!H13,NA())/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},177.42913816615052,null,2023,{"$f":"IF(A13>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R12<>\"\",R12+1,IF(A13=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":10},{"$f":"IF(R13<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R13-1),\"\")","v":35178.470097469944},{"$f":"IF(A13>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T12<>\"\",T12+1,IF(A13=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":10},{"$f":"IF(T13<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T13-1),\"\")","v":39535.848097620597},{"$f":"IF(A13>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V12<>\"\",V12+1,IF(A13=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V13<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V13-1),\"\")","v":""},{"$f":"IF(A13>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X12<>\"\",X12+1,IF(A13=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X13<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X13-1),\"\")","v":""},{"$f":"IF(A13>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z12<>\"\",Z12+1,IF(A13=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":5},{"$f":"IF(Z13<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z13-1),\"\")","v":0},null,2023,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC13,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC13,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":5},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC13,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC13,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC13,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC13,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":0},0,1,null,2023,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC13,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC13,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":4},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC13,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC13,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC13,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC13,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":0},0,1,null,135346.02088872076]
[2024,{"$f":"IF(B13<(Retirement!$B$3+wy+k),B13+1,\"\")","v":50},{"$f":"IF(B14=\"\",\"\",IF(B13<(Retirement!$B$3+wy),C13*(1+preinf),C13*(1+inf)))","v":76939.319424243848},0,66694.87296299322,{"$f":"IF(B14=\"\",\"\",IF(A13<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E14+F13)*(1+preretint)),\"\"))","v":8375326.6255057659},{"$f":"IF(B14=\"\",\"\",IF(A13<y+wy,G13*(1+Retirement!$B$14),\"\"))","v":11836818.372960594},{"$f":"IF(B14=\"\",\"\",IF(A14>=Retirement!$B$4,(H13-12*IF(D14=\"\",0,D14))*(1+IF(A14<Retirement!$B$4,preretint,retroi)), IF(A14=Retirement!$B$4-1,corptax,IF(F14=\"none\",0,F14)+G14)))","v":20212144.998466358},{"$f":"IF(A14=Retirement!$B$4-1,IF(F14=\"none\",0,F14)+G14-H14,\"\")","v":""},2024,0.76939319424243846,{"$error":"#N/A"},{"$f":"IF(A14>rety-1,'Cash flow summary'!H14,NA())/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},202.12144998466357,null,2024,{"$f":"IF(A14>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R13<>\"\",R13+1,IF(A14=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":11},{"$f":"IF(R14<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R14-1),\"\")","v":38696.317107216943},{"$f":"IF(A14>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T13<>\"\",T13+1,IF(A14=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":11},{"$f":"IF(T14<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T14-1),\"\")","v":43489.432907382659},{"$f":"IF(A14>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V13<>\"\",V13+1,IF(A14=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V14<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V14-1),\"\")","v":""},{"$f":"IF(A14>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X13<>\"\",X13+1,IF(A14=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X14<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X14-1),\"\")","v":""},{"$f":"IF(A14>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z13<>\"\",Z13+1,IF(A14=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":6},{"$f":"IF(Z14<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z14-1),\"\")","v":0},null,2024,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC14,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC14,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC14,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC14,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC14,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC14,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},0,1,null,2024,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC14,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC14,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC14,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC14,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC14,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC14,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},0,1,null,148880.62297759281]
[2025,{"$f":"IF(B14<(Retirement!$B$3+wy+k),B14+1,\"\")","v":51},{"$f":"IF(B15=\"\",\"\",IF(B14<(Retirement!$B$3+wy),C14*(1+preinf),C14*(1+inf)))","v":83863.858172425797},0,73364.360259292545,{"$f":"IF(B15=\"\",\"\",IF(A14<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E15+F14)*(1+preretint)),\"\"))","v":10088711.853992831},{"$f":"IF(B15=\"\",\"\",IF(A14<y+wy,G14*(1+Retirement!$B$14),\"\"))","v":12902132.026527047},{"$f":"IF(B15=\"\",\"\",IF(A15>=Retirement!$B$4,(H14-12*IF(D15=\"\",0,D15))*(1+IF(A15<Retirement!$B$4,preretint,retroi)), IF(A15=Retirement!$B$4-1,corptax,IF(F15=\"none\",0,F15)+G15)))","v":22990843.880519878},{"$f":"IF(A15=Retirement!$B$4-1,IF(F15=\"none\",0,F15)+G15-H15,\"\")","v":""},2025,0.83863858172425798,{"$error":"#N/A"},{"$f":"IF(A15>rety-1,'Cash flow summary'!H15,NA())/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},229.90843880519878,null,2025,{"$f":"IF(A15>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R14<>\"\",R14+1,IF(A15=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":12},{"$f":"IF(R15<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R15-1),\"\")","v":42565.948817938639},{"$f":"IF(A15>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T14<>\"\",T14+1,IF(A15=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":12},{"$f":"IF(T15<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T15-1),\"\")","v":47838.376198120932},{"$f":"IF(A15>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V14<>\"\",V14+1,IF(A15=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V15<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V15-1),\"\")","v":""},{"$f":"IF(A15>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X14<>\"\",X14+1,IF(A15=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X15<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X15-1),\"\")","v":""},{"$f":"IF(A15>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z14<>\"\",Z14+1,IF(A15=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":7},{"$f":"IF(Z15<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z15-1),\"\")","v":0},null,2025,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC15,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC15,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":6},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC15,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC15,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC15,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC15,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":0},0,1,null,2025,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC15,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC15,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":5},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC15,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC15,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC15,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC15,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":0},0,1,null,163768.68527535209]
[2026,{"$f":"IF(B15<(Retirement!$B$3+wy+k),B15+1,\"\")","v":52},{"$f":"IF(B16=\"\",\"\",IF(B15<(Retirement!$B$3+wy),C15*(1+preinf),C15*(1+inf)))","v":91411.605407944124},0,80700.796285221804,{"$f":"IF(B16=\"\",\"\",IF(A15<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E16+F15)*(1+preretint)),\"\"))","v":12052262.336262887},{"$f":"IF(B16=\"\",\"\",IF(A15<y+wy,G15*(1+Retirement!$B$14),\"\"))","v":14063323.908914482},{"$f":"IF(B16=\"\",\"\",IF(A16>=Retirement!$B$4,(H15-12*IF(D16=\"\",0,D16))*(1+IF(A16<Retirement!$B$4,preretint,retroi)), IF(A16=Retirement!$B$4-1,corptax,IF(F16=\"none\",0,F16)+G16)))","v":26115586.24517737},{"$f":"IF(A16=Retirement!$B$4-1,IF(F16=\"none\",0,F16)+G16-H16,\"\")","v":""},2026,0.91411605407944119,{"$error":"#N/A"},{"$f":"IF(A16>rety-1,'Cash flow summary'!H16,NA())/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},261.15586245177371,null,2026,{"$f":"IF(A16>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R15<>\"\",R15+1,IF(A16=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":13},{"$f":"IF(R16<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R16-1),\"\")","v":46822.543699732501},{"$f":"IF(A16>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T15<>\"\",T15+1,IF(A16=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":13},{"$f":"IF(T16<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T16-1),\"\")","v":52622.213817933029},{"$f":"IF(A16>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V15<>\"\",V15+1,IF(A16=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V16<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V16-1),\"\")","v":""},{"$f":"IF(A16>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X15<>\"\",X15+1,IF(A16=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X16<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X16-1),\"\")","v":""},{"$f":"IF(A16>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z15<>\"\",Z15+1,IF(A16=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":8},{"$f":"IF(Z16<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z16-1),\"\")","v":0},null,2026,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC16,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC16,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC16,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC16,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC16,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC16,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},0,1,null,2026,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC16,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC16,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC16,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC16,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC16,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC16,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},0,1,null,180145.55380288733]
[2027,{"$f":"IF(B16<(Retirement!$B$3+wy+k),B16+1,\"\")","v":53},{"$f":"IF(B17=\"\",\"\",IF(B16<(Retirement!$B$3+wy),C16*(1+preinf),C16*(1+inf)))","v":99638.649894659102},0,88770.875913743977,{"$f":"IF(B17=\"\",\"\",IF(A16<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E17+F16)*(1+preretint)),\"\"))","v":14298089.00347832},{"$f":"IF(B17=\"\",\"\",IF(A16<y+wy,G16*(1+Retirement!$B$14),\"\"))","v":15329023.060716787},{"$f":"IF(B17=\"\",\"\",IF(A17>=Retirement!$B$4,(H16-12*IF(D17=\"\",0,D17))*(1+IF(A17<Retirement!$B$4,preretint,retroi)), IF(A17=Retirement!$B$4-1,corptax,IF(F17=\"none\",0,F17)+G17)))","v":29627112.064195108},{"$f":"IF(A17=Retirement!$B$4-1,IF(F17=\"none\",0,F17)+G17-H17,\"\")","v":""},2027,0.99638649894659104,{"$error":"#N/A"},{"$f":"IF(A17>rety-1,'Cash flow summary'!H17,NA())/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},296.27112064195109,null,2027,{"$f":"IF(A17>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R16<>\"\",R16+1,IF(A17=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R17<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R17-1),\"\")","v":""},{"$f":"IF(A17>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T16<>\"\",T16+1,IF(A17=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":14},{"$f":"IF(T17<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T17-1),\"\")","v":57884.435199726329},{"$f":"IF(A17>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V16<>\"\",V16+1,IF(A17=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V17<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V17-1),\"\")","v":""},{"$f":"IF(A17>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X16<>\"\",X16+1,IF(A17=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X17<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X17-1),\"\")","v":""},{"$f":"IF(A17>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z16<>\"\",Z16+1,IF(A17=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":9},{"$f":"IF(Z17<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z17-1),\"\")","v":0},null,2027,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC17,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC17,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":7},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC17,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC17,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC17,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC17,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":0},0,1,null,2027,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC17,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC17,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":6},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC17,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC17,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC17,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC17,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":0},0,1,null,146655.31111347029]
[2028,{"$f":"IF(B17<(Retirement!$B$3+wy+k),B17+1,\"\")","v":54},{"$f":"IF(B18=\"\",\"\",IF(B17<(Retirement!$B$3+wy),C17*(1+preinf),C17*(1+inf)))","v":108606.12838517842},0,97647.963505118372,{"$f":"IF(B18=\"\",\"\",IF(A17<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E18+F17)*(1+preretint)),\"\"))","v":16862152.37643832},{"$f":"IF(B18=\"\",\"\",IF(A17<y+wy,G17*(1+Retirement!$B$14),\"\"))","v":16708635.136181299},{"$f":"IF(B18=\"\",\"\",IF(A18>=Retirement!$B$4,(H17-12*IF(D18=\"\",0,D18))*(1+IF(A18<Retirement!$B$4,preretint,retroi)), IF(A18=Retirement!$B$4-1,corptax,IF(F18=\"none\",0,F18)+G18)))","v":33570787.512619615},{"$f":"IF(A18=Retirement!$B$4-1,IF(F18=\"none\",0,F18)+G18-H18,\"\")","v":""},2028,1.0860612838517842,{"$error":"#N/A"},{"$f":"IF(A18>rety-1,'Cash flow summary'!H18,NA())/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},335.70787512619614,null,2028,{"$f":"IF(A18>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R17<>\"\",R17+1,IF(A18=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R18<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R18-1),\"\")","v":""},{"$f":"IF(A18>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T17<>\"\",T17+1,IF(A18=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":15},{"$f":"IF(T18<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T18-1),\"\")","v":63672.878719698972},{"$f":"IF(A18>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V17<>\"\",V17+1,IF(A18=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V18<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V18-1),\"\")","v":""},{"$f":"IF(A18>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X17<>\"\",X17+1,IF(A18=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X18<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X18-1),\"\")","v":""},{"$f":"IF(A18>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z17<>\"\",Z17+1,IF(A18=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":10},{"$f":"IF(Z18<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z18-1),\"\")","v":0},null,2028,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC18,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC18,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC18,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC18,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC18,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC18,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},0,1,null,2028,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC18,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC18,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC18,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC18,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC18,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC18,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},0,1,null,161320.84222481734]
[2029,{"$f":"IF(B18<(Retirement!$B$3+wy+k),B18+1,\"\")","v":55},{"$f":"IF(B19=\"\",\"\",IF(B18<(Retirement!$B$3+wy),C18*(1+preinf),C18*(1+inf)))","v":118380.67993984449},0,107412.75985563021,{"$f":"IF(B19=\"\",\"\",IF(A18<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E19+F18)*(1+preretint)),\"\"))","v":19784704.989229411},{"$f":"IF(B19=\"\",\"\",IF(A18<y+wy,G18*(1+Retirement!$B$14),\"\"))","v":18212412.298437618},{"$f":"IF(B19=\"\",\"\",IF(A19>=Retirement!$B$4,(H18-12*IF(D19=\"\",0,D19))*(1+IF(A19<Retirement!$B$4,preretint,retroi)), IF(A19=Retirement!$B$4-1,corptax,IF(F19=\"none\",0,F19)+G19)))","v":37997117.287667029},{"$f":"IF(A19=Retirement!$B$4-1,IF(F19=\"none\",0,F19)+G19-H19,\"\")","v":""},2029,1.1838067993984449,{"$error":"#N/A"},{"$f":"IF(A19>rety-1,'Cash flow summary'!H19,NA())/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},379.97117287667027,null,2029,{"$f":"IF(A19>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R18<>\"\",R18+1,IF(A19=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R19<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R19-1),\"\")","v":""},{"$f":"IF(A19>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T18<>\"\",T18+1,IF(A19=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T19<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T19-1),\"\")","v":""},{"$f":"IF(A19>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V18<>\"\",V18+1,IF(A19=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V19<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V19-1),\"\")","v":""},{"$f":"IF(A19>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X18<>\"\",X18+1,IF(A19=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X19<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X19-1),\"\")","v":""},{"$f":"IF(A19>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z18<>\"\",Z18+1,IF(A19=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z19<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z19-1),\"\")","v":""},null,2029,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC19,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC19,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":8},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC19,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC19,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC19,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC19,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":0},0,1,null,2029,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC19,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC19,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":7},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC19,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC19,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC19,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC19,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":0},0,1,null,107412.75985563021]
[2030,{"$f":"IF(B19<(Retirement!$B$3+wy+k),B19+1,\"\")","v":56},{"$f":"IF(B20=\"\",\"\",IF(B19<(Retirement!$B$3+wy),C19*(1+preinf),C19*(1+inf)))","v":129034.9411344305},0,118154.03584119322,{"$f":"IF(B20=\"\",\"\",IF(A19<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E20+F19)*(1+preretint)),\"\"))","v":23110783.22706287},{"$f":"IF(B20=\"\",\"\",IF(A19<y+wy,G19*(1+Retirement!$B$14),\"\"))","v":19851529.405297004},{"$f":"IF(B20=\"\",\"\",IF(A20>=Retirement!$B$4,(H19-12*IF(D20=\"\",0,D20))*(1+IF(A20<Retirement!$B$4,preretint,retroi)), IF(A20=Retirement!$B$4-1,corptax,IF(F20=\"none\",0,F20)+G20)))","v":42962312.632359877},{"$f":"IF(A20=Retirement!$B$4-1,IF(F20=\"none\",0,F20)+G20-H20,\"\")","v":""},2030,1.290349411344305,{"$error":"#N/A"},{"$f":"IF(A20>rety-1,'Cash flow summary'!H20,NA())/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},429.6231263235988,null,2030,{"$f":"IF(A20>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R19<>\"\",R19+1,IF(A20=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R20<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R20-1),\"\")","v":""},{"$f":"IF(A20>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T19<>\"\",T19+1,IF(A20=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T20<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T20-1),\"\")","v":""},{"$f":"IF(A20>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V19<>\"\",V19+1,IF(A20=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V20<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V20-1),\"\")","v":""},{"$f":"IF(A20>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X19<>\"\",X19+1,IF(A20=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X20<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X20-1),\"\")","v":""},{"$f":"IF(A20>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z19<>\"\",Z19+1,IF(A20=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z20<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z20-1),\"\")","v":""},null,2030,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC20,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC20,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC20,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC20,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC20,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC20,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},0,1,null,2030,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC20,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC20,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC20,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC20,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC20,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC20,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},0,1,null,118154.03584119322]
[2031,{"$f":"IF(B20<(Retirement!$B$3+wy+k),B20+1,\"\")","v":57},{"$f":"IF(B21=\"\",\"\",IF(B20<(Retirement!$B$3+wy),C20*(1+preinf),C20*(1+inf)))","v":140648.08583652927},0,129969.43942531255,{"$f":"IF(B21=\"\",\"\",IF(A20<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E21+F20)*(1+preretint)),\"\"))","v":26890753.985181618},{"$f":"IF(B21=\"\",\"\",IF(A20<y+wy,G20*(1+Retirement!$B$14),\"\"))","v":21638167.051773734},{"$f":"IF(B21=\"\",\"\",IF(A21>=Retirement!$B$4,(H20-12*IF(D21=\"\",0,D21))*(1+IF(A21<Retirement!$B$4,preretint,retroi)), IF(A21=Retirement!$B$4-1,corptax,IF(F21=\"none\",0,F21)+G21)))","v":48528921.036955357},{"$f":"IF(A21=Retirement!$B$4-1,IF(F21=\"none\",0,F21)+G21-H21,\"\")","v":""},2031,1.4064808583652926,{"$error":"#N/A"},{"$f":"IF(A21>rety-1,'Cash flow summary'!H21,NA())/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},485.28921036955359,null,2031,{"$f":"IF(A21>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R20<>\"\",R20+1,IF(A21=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R21<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R21-1),\"\")","v":""},{"$f":"IF(A21>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T20<>\"\",T20+1,IF(A21=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T21<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T21-1),\"\")","v":""},{"$f":"IF(A21>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V20<>\"\",V20+1,IF(A21=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V21<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V21-1),\"\")","v":""},{"$f":"IF(A21>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X20<>\"\",X20+1,IF(A21=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X21<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X21-1),\"\")","v":""},{"$f":"IF(A21>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z20<>\"\",Z20+1,IF(A21=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z21<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z21-1),\"\")","v":""},null,2031,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC21,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC21,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":9},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC21,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC21,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC21,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC21,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":0},0,1,null,2031,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC21,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC21,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":8},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC21,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC21,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC21,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC21,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":0},0,1,null,129969.43942531255]
[2032,{"$f":"IF(B21<(Retirement!$B$3+wy+k),B21+1,\"\")","v":58},{"$f":"IF(B22=\"\",\"\",IF(B21<(Retirement!$B$3+wy),C21*(1+preinf),C21*(1+inf)))","v":153306.41356181691},0,142966.38336784381,{"$f":"IF(B22=\"\",\"\",IF(A21<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E22+F21)*(1+preretint)),\"\"))","v":31180922.138299365},{"$f":"IF(B22=\"\",\"\",IF(A21<y+wy,G21*(1+Retirement!$B$14),\"\"))","v":23585602.086433373},{"$f":"IF(B22=\"\",\"\",IF(A22>=Retirement!$B$4,(H21-12*IF(D22=\"\",0,D22))*(1+IF(A22<Retirement!$B$4,preretint,retroi)), IF(A22=Retirement!$B$4-1,corptax,IF(F22=\"none\",0,F22)+G22)))","v":54766524.224732742},{"$f":"IF(A22=Retirement!$B$4-1,IF(F22=\"none\",0,F22)+G22-H22,\"\")","v":""},2032,1.5330641356181691,{"$error":"#N/A"},{"$f":"IF(A22>rety-1,'Cash flow summary'!H22,NA())/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},547.66524224732746,null,2032,{"$f":"IF(A22>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R21<>\"\",R21+1,IF(A22=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R22<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R22-1),\"\")","v":""},{"$f":"IF(A22>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T21<>\"\",T21+1,IF(A22=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T22<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T22-1),\"\")","v":""},{"$f":"IF(A22>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V21<>\"\",V21+1,IF(A22=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V22<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V22-1),\"\")","v":""},{"$f":"IF(A22>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X21<>\"\",X21+1,IF(A22=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X22<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X22-1),\"\")","v":""},{"$f":"IF(A22>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z21<>\"\",Z21+1,IF(A22=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z22<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z22-1),\"\")","v":""},null,2032,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC22,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC22,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC22,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC22,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC22,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC22,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},0,1,null,2032,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC22,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC22,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC22,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC22,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC22,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC22,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},0,1,null,142966.38336784381]
[2033,{"$f":"IF(B22<(Retirement!$B$3+wy+k),B22+1,\"\")","v":59},{"$f":"IF(B23=\"\",\"\",IF(B22<(Retirement!$B$3+wy),C22*(1+preinf),C22*(1+inf)))","v":167103.99078238045},0,157263.02170462819,{"$f":"IF(B23=\"\",\"\",IF(A22<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E23+F22)*(1+preretint)),\"\"))","v":36044205.454642847},{"$f":"IF(B23=\"\",\"\",IF(A22<y+wy,G22*(1+Retirement!$B$14),\"\"))","v":25708306.274212379},{"$f":"IF(B23=\"\",\"\",IF(A23>=Retirement!$B$4,(H22-12*IF(D23=\"\",0,D23))*(1+IF(A23<Retirement!$B$4,preretint,retroi)), IF(A23=Retirement!$B$4-1,corptax,IF(F23=\"none\",0,F23)+G23)))","v":61752511.728855222},{"$f":"IF(A23=Retirement!$B$4-1,IF(F23=\"none\",0,F23)+G23-H23,\"\")","v":""},2033,1.6710399078238045,{"$error":"#N/A"},{"$f":"IF(A23>rety-1,'Cash flow summary'!H23,NA())/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},617.52511728855222,null,2033,{"$f":"IF(A23>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R22<>\"\",R22+1,IF(A23=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R23<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R23-1),\"\")","v":""},{"$f":"IF(A23>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T22<>\"\",T22+1,IF(A23=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T23<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T23-1),\"\")","v":""},{"$f":"IF(A23>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V22<>\"\",V22+1,IF(A23=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V23<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V23-1),\"\")","v":""},{"$f":"IF(A23>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X22<>\"\",X22+1,IF(A23=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X23<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X23-1),\"\")","v":""},{"$f":"IF(A23>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z22<>\"\",Z22+1,IF(A23=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z23<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z23-1),\"\")","v":""},null,2033,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC23,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC23,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":10},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC23,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC23,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC23,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC23,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":0},0,1,null,2033,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC23,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC23,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":9},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC23,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC23,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC23,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC23,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":0},0,1,null,157263.02170462819]
[2034,{"$f":"IF(B23<(Retirement!$B$3+wy+k),B23+1,\"\")","v":60},{"$f":"IF(B24=\"\",\"\",IF(B23<(Retirement!$B$3+wy),C23*(1+preinf),C23*(1+inf)))","v":182143.3499527947},0,172989.32387509101,{"$f":"IF(B24=\"\",\"\",IF(A23<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E24+F23)*(1+preretint)),\"\"))","v":41550884.301846892},{"$f":"IF(B24=\"\",\"\",IF(A23<y+wy,G23*(1+Retirement!$B$14),\"\"))","v":28022053.838891495},{"$f":"IF(B24=\"\",\"\",IF(A24>=Retirement!$B$4,(H23-12*IF(D24=\"\",0,D24))*(1+IF(A24<Retirement!$B$4,preretint,retroi)), IF(A24=Retirement!$B$4-1,corptax,IF(F24=\"none\",0,F24)+G24)))","v":69572938.140738383},{"$f":"IF(A24=Retirement!$B$4-1,IF(F24=\"none\",0,F24)+G24-H24,\"\")","v":""},2034,1.8214334995279471,{"$error":"#N/A"},{"$f":"IF(A24>rety-1,'Cash flow summary'!H24,NA())/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},695.72938140738381,null,2034,{"$f":"IF(A24>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R23<>\"\",R23+1,IF(A24=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R24<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R24-1),\"\")","v":""},{"$f":"IF(A24>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T23<>\"\",T23+1,IF(A24=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T24<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T24-1),\"\")","v":""},{"$f":"IF(A24>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V23<>\"\",V23+1,IF(A24=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V24<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V24-1),\"\")","v":""},{"$f":"IF(A24>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X23<>\"\",X23+1,IF(A24=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X24<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X24-1),\"\")","v":""},{"$f":"IF(A24>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z23<>\"\",Z23+1,IF(A24=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z24<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z24-1),\"\")","v":""},null,2034,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC24,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC24,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC24,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC24,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC24,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC24,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},0,1,null,2034,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC24,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC24,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC24,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC24,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC24,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC24,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},0,1,null,172989.32387509101]
[2035,{"$f":"IF(B24<(Retirement!$B$3+wy+k),B24+1,\"\")","v":61},{"$f":"IF(B25=\"\",\"\",IF(B24<(Retirement!$B$3+wy),C24*(1+preinf),C24*(1+inf)))","v":198536.25144854625},0,190288.2562626001,{"$f":"IF(B25=\"\",\"\",IF(A24<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E25+F24)*(1+preretint)),\"\"))","v":47779434.280927926},{"$f":"IF(B25=\"\",\"\",IF(A24<y+wy,G24*(1+Retirement!$B$14),\"\"))","v":30544038.684391733},{"$f":"IF(B25=\"\",\"\",IF(A25>=Retirement!$B$4,(H24-12*IF(D25=\"\",0,D25))*(1+IF(A25<Retirement!$B$4,preretint,retroi)), IF(A25=Retirement!$B$4-1,corptax,IF(F25=\"none\",0,F25)+G25)))","v":78323472.965319663},{"$f":"IF(A25=Retirement!$B$4-1,IF(F25=\"none\",0,F25)+G25-H25,\"\")","v":""},2035,1.9853625144854625,{"$error":"#N/A"},{"$f":"IF(A25>rety-1,'Cash flow summary'!H25,NA())/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},783.23472965319661,null,2035,{"$f":"IF(A25>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R24<>\"\",R24+1,IF(A25=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R25<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R25-1),\"\")","v":""},{"$f":"IF(A25>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T24<>\"\",T24+1,IF(A25=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T25<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T25-1),\"\")","v":""},{"$f":"IF(A25>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V24<>\"\",V24+1,IF(A25=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V25<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V25-1),\"\")","v":""},{"$f":"IF(A25>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X24<>\"\",X24+1,IF(A25=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X25<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X25-1),\"\")","v":""},{"$f":"IF(A25>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z24<>\"\",Z24+1,IF(A25=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z25<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z25-1),\"\")","v":""},null,2035,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC25,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC25,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":11},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC25,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC25,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC25,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC25,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":0},0,1,null,2035,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC25,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC25,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":10},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC25,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC25,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC25,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC25,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":0},0,1,null,190288.2562626001]
[2036,{"$f":"IF(B25<(Retirement!$B$3+wy+k),B25+1,\"\")","v":62},{"$f":"IF(B26=\"\",\"\",IF(B25<(Retirement!$B$3+wy),C25*(1+preinf),C25*(1+inf)))","v":216404.51407891541},0,209317.08188886012,{"$f":"IF(B26=\"\",\"\",IF(A25<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E26+F25)*(1+preretint)),\"\"))","v":54817450.797317736},{"$f":"IF(B26=\"\",\"\",IF(A25<y+wy,G25*(1+Retirement!$B$14),\"\"))","v":33293002.165986992},{"$f":"IF(B26=\"\",\"\",IF(A26>=Retirement!$B$4,(H25-12*IF(D26=\"\",0,D26))*(1+IF(A26<Retirement!$B$4,preretint,retroi)), IF(A26=Retirement!$B$4-1,corptax,IF(F26=\"none\",0,F26)+G26)))","v":88110452.963304728},{"$f":"IF(A26=Retirement!$B$4-1,IF(F26=\"none\",0,F26)+G26-H26,\"\")","v":""},2036,2.1640451407891539,{"$error":"#N/A"},{"$f":"IF(A26>rety-1,'Cash flow summary'!H26,NA())/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},881.10452963304726,null,2036,{"$f":"IF(A26>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R25<>\"\",R25+1,IF(A26=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R26<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R26-1),\"\")","v":""},{"$f":"IF(A26>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T25<>\"\",T25+1,IF(A26=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T26<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T26-1),\"\")","v":""},{"$f":"IF(A26>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V25<>\"\",V25+1,IF(A26=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V26<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V26-1),\"\")","v":""},{"$f":"IF(A26>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X25<>\"\",X25+1,IF(A26=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X26<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X26-1),\"\")","v":""},{"$f":"IF(A26>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z25<>\"\",Z25+1,IF(A26=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z26<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z26-1),\"\")","v":""},null,2036,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC26,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC26,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC26,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC26,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC26,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC26,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},0,1,null,2036,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC26,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC26,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC26,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC26,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC26,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC26,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},0,1,null,209317.08188886012]
[{"$f":"IF(B27=\"\",\"\",A26+1)","v":2037},{"$f":"IF(B26<(Retirement!$B$3+wy+k),B26+1,\"\")","v":63},{"$f":"IF(B27=\"\",\"\",IF(B26<(Retirement!$B$3+wy),C26*(1+preinf),C26*(1+inf)))","v":235880.92034601781},0,230248.79007774615,{"$f":"IF(B27=\"\",\"\",IF(A26<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E27+F26)*(1+preretint)),\"\"))","v":62762675.543293253},{"$f":"IF(B27=\"\",\"\",IF(A26<y+wy,G26*(1+Retirement!$B$14),\"\"))","v":36289372.360925823},{"$f":"IF(B27=\"\",\"\",IF(A27>=Retirement!$B$4,(H26-12*IF(D27=\"\",0,D27))*(1+IF(A27<Retirement!$B$4,preretint,retroi)), IF(A27=Retirement!$B$4-1,corptax,IF(F27=\"none\",0,F27)+G27)))","v":99052047.904219076},{"$f":"IF(A27=Retirement!$B$4-1,IF(F27=\"none\",0,F27)+G27-H27,\"\")","v":""},2037,2.358809203460178,{"$error":"#N/A"},{"$f":"IF(A27>rety-1,'Cash flow summary'!H27,NA())/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},990.5204790421908,null,2037,{"$f":"IF(A27>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R26<>\"\",R26+1,IF(A27=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R27<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R27-1),\"\")","v":""},{"$f":"IF(A27>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T26<>\"\",T26+1,IF(A27=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T27<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T27-1),\"\")","v":""},{"$f":"IF(A27>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V26<>\"\",V26+1,IF(A27=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V27<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V27-1),\"\")","v":""},{"$f":"IF(A27>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X26<>\"\",X26+1,IF(A27=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X27<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X27-1),\"\")","v":""},{"$f":"IF(A27>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z26<>\"\",Z26+1,IF(A27=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z27<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z27-1),\"\")","v":""},null,2037,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC27,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC27,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":12},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC27,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC27,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC27,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC27,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":0},0,1,null,2037,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC27,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC27,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":11},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC27,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC27,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC27,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC27,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":0},0,1,null,230248.79007774615]
[2038,{"$f":"IF(B27<(Retirement!$B$3+wy+k),B27+1,\"\")","v":64},{"$f":"IF(B28=\"\",\"\",IF(B27<(Retirement!$B$3+wy),C27*(1+preinf),C27*(1+inf)))","v":257110.20317715942},0,253273.66908552076,{"$f":"IF(B28=\"\",\"\",IF(A27<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E28+F27)*(1+preretint)),\"\"))","v":71724135.933828264},{"$f":"IF(B28=\"\",\"\",IF(A27<y+wy,G27*(1+Retirement!$B$14),\"\"))","v":39555415.873409152},{"$f":"IF(B28=\"\",\"\",IF(A28>=Retirement!$B$4,(H27-12*IF(D28=\"\",0,D28))*(1+IF(A28<Retirement!$B$4,preretint,retroi)), IF(A28=Retirement!$B$4-1,corptax,IF(F28=\"none\",0,F28)+G28)))","v":111279551.80723748},{"$f":"IF(A28=Retirement!$B$4-1,IF(F28=\"none\",0,F28)+G28-H28,\"\")","v":-5.9604644775390625E-8},2038,2.571102031771594,{"$error":"#N/A"},{"$f":"IF(A28>rety-1,'Cash flow summary'!H28,NA())/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},1112.7955180723748,null,2038,{"$f":"IF(A28>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R27<>\"\",R27+1,IF(A28=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R28<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R28-1),\"\")","v":""},{"$f":"IF(A28>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T27<>\"\",T27+1,IF(A28=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T28<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T28-1),\"\")","v":""},{"$f":"IF(A28>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V27<>\"\",V27+1,IF(A28=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V28<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V28-1),\"\")","v":""},{"$f":"IF(A28>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X27<>\"\",X27+1,IF(A28=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X28<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X28-1),\"\")","v":""},{"$f":"IF(A28>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z27<>\"\",Z27+1,IF(A28=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z28<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z28-1),\"\")","v":""},null,2038,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC28,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC28,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC28,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC28,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC28,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC28,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},0,1,null,2038,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC28,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC28,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC28,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC28,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC28,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC28,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},0,1,null,253273.66908552076]
[2039,{"$f":"IF(B28<(Retirement!$B$3+wy+k),B28+1,\"\")","v":65},{"$f":"IF(B29=\"\",\"\",IF(B28<(Retirement!$B$3+wy),C28*(1+preinf),C28*(1+inf)))","v":280250.1214631038},280250.12146310386,0,{"$f":"IF(B29=\"\",\"\",IF(A28<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E29+F28)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B29=\"\",\"\",IF(A28<y+wy,G28*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B29=\"\",\"\",IF(A29>=Retirement!$B$4,(H28-12*IF(D29=\"\",0,D29))*(1+IF(A29<Retirement!$B$4,preretint,retroi)), IF(A29=Retirement!$B$4-1,corptax,IF(F29=\"none\",0,F29)+G29)))","v":115470708.87415785},{"$f":"IF(A29=Retirement!$B$4-1,IF(F29=\"none\",0,F29)+G29-H29,\"\")","v":""},2039,2.8025012146310382,2.8025012146310386,{"$f":"IF(A29>rety-1,'Cash flow summary'!H29,NA())/100000","v":0},2.8025012146310386,1154.7070887415784,null,2039,{"$f":"IF(A29>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R28<>\"\",R28+1,IF(A29=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R29<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R29-1),\"\")","v":""},{"$f":"IF(A29>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T28<>\"\",T28+1,IF(A29=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T29<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T29-1),\"\")","v":""},{"$f":"IF(A29>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V28<>\"\",V28+1,IF(A29=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V29<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V29-1),\"\")","v":""},{"$f":"IF(A29>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X28<>\"\",X28+1,IF(A29=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X29<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X29-1),\"\")","v":""},{"$f":"IF(A29>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z28<>\"\",Z28+1,IF(A29=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z29<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z29-1),\"\")","v":""},null,2039,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC29,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC29,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":13},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC29,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC29,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC29,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC29,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":0},0,1,null,2039,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC29,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC29,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":12},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC29,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC29,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC29,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC29,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":0},0,1,null,0]
[2040,{"$f":"IF(B29<(Retirement!$B$3+wy+k),B29+1,\"\")","v":66},{"$f":"IF(B30=\"\",\"\",IF(B29<(Retirement!$B$3+wy),C29*(1+preinf),C29*(1+inf)))","v":305472.63239478314},305472.63239478326,0,{"$f":"IF(B30=\"\",\"\",IF(A29<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E30+F29)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B30=\"\",\"\",IF(A29<y+wy,G29*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B30=\"\",\"\",IF(A30>=Retirement!$B$4,(H29-12*IF(D30=\"\",0,D30))*(1+IF(A30<Retirement!$B$4,preretint,retroi)), IF(A30=Retirement!$B$4-1,corptax,IF(F30=\"none\",0,F30)+G30)))","v":119631389.89539988},{"$f":"IF(A30=Retirement!$B$4-1,IF(F30=\"none\",0,F30)+G30-H30,\"\")","v":""},2040,3.0547263239478313,3.0547263239478326,{"$f":"IF(A30>rety-1,'Cash flow summary'!H30,NA())/100000","v":0},3.0547263239478326,1196.3138989539989,null,2040,{"$f":"IF(A30>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R29<>\"\",R29+1,IF(A30=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R30<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R30-1),\"\")","v":""},{"$f":"IF(A30>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T29<>\"\",T29+1,IF(A30=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T30<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T30-1),\"\")","v":""},{"$f":"IF(A30>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V29<>\"\",V29+1,IF(A30=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V30<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V30-1),\"\")","v":""},{"$f":"IF(A30>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X29<>\"\",X29+1,IF(A30=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X30<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X30-1),\"\")","v":""},{"$f":"IF(A30>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z29<>\"\",Z29+1,IF(A30=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z30<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z30-1),\"\")","v":""},null,2040,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC30,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC30,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC30,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC30,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC30,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC30,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},0,1,null,2040,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC30,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC30,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC30,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC30,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC30,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC30,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},0,1,null,0]
[2041,{"$f":"IF(B30<(Retirement!$B$3+wy+k),B30+1,\"\")","v":67},{"$f":"IF(B31=\"\",\"\",IF(B30<(Retirement!$B$3+wy),C30*(1+preinf),C30*(1+inf)))","v":332965.16931031365},332965.16931031377,0,{"$f":"IF(B31=\"\",\"\",IF(A30<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E31+F30)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B31=\"\",\"\",IF(A30<y+wy,G30*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B31=\"\",\"\",IF(A31>=Retirement!$B$4,(H30-12*IF(D31=\"\",0,D31))*(1+IF(A31<Retirement!$B$4,preretint,retroi)), IF(A31=Retirement!$B$4-1,corptax,IF(F31=\"none\",0,F31)+G31)))","v":123730314.41413344},{"$f":"IF(A31=Retirement!$B$4-1,IF(F31=\"none\",0,F31)+G31-H31,\"\")","v":""},2041,3.3296516931031364,3.3296516931031377,{"$f":"IF(A31>rety-1,'Cash flow summary'!H31,NA())/100000","v":0},3.3296516931031377,1237.3031441413345,null,2041,{"$f":"IF(A31>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R30<>\"\",R30+1,IF(A31=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R31<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R31-1),\"\")","v":""},{"$f":"IF(A31>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T30<>\"\",T30+1,IF(A31=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T31<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T31-1),\"\")","v":""},{"$f":"IF(A31>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V30<>\"\",V30+1,IF(A31=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V31<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V31-1),\"\")","v":""},{"$f":"IF(A31>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X30<>\"\",X30+1,IF(A31=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X31<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X31-1),\"\")","v":""},{"$f":"IF(A31>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z30<>\"\",Z30+1,IF(A31=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z31<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z31-1),\"\")","v":""},null,2041,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC31,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC31,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":14},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC31,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC31,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC31,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC31,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":0},0,1,null,2041,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC31,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC31,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":13},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC31,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC31,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC31,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC31,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":0},0,1,null,0]
[2042,{"$f":"IF(B31<(Retirement!$B$3+wy+k),B31+1,\"\")","v":68},{"$f":"IF(B32=\"\",\"\",IF(B31<(Retirement!$B$3+wy),C31*(1+preinf),C31*(1+inf)))","v":362932.03454824188},362932.03454824205,0,{"$f":"IF(B32=\"\",\"\",IF(A31<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E32+F31)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B32=\"\",\"\",IF(A31<y+wy,G31*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B32=\"\",\"\",IF(A32>=Retirement!$B$4,(H31-12*IF(D32=\"\",0,D32))*(1+IF(A32<Retirement!$B$4,preretint,retroi)), IF(A32=Retirement!$B$4-1,corptax,IF(F32=\"none\",0,F32)+G32)))","v":127731389.09952337},{"$f":"IF(A32=Retirement!$B$4-1,IF(F32=\"none\",0,F32)+G32-H32,\"\")","v":""},2042,3.629320345482419,3.6293203454824203,{"$f":"IF(A32>rety-1,'Cash flow summary'!H32,NA())/100000","v":0},3.6293203454824203,1277.3138909952336,null,2042,{"$f":"IF(A32>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R31<>\"\",R31+1,IF(A32=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R32<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R32-1),\"\")","v":""},{"$f":"IF(A32>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T31<>\"\",T31+1,IF(A32=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T32<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T32-1),\"\")","v":""},{"$f":"IF(A32>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V31<>\"\",V31+1,IF(A32=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V32<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V32-1),\"\")","v":""},{"$f":"IF(A32>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X31<>\"\",X31+1,IF(A32=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X32<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X32-1),\"\")","v":""},{"$f":"IF(A32>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z31<>\"\",Z31+1,IF(A32=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z32<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z32-1),\"\")","v":""},null,2042,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC32,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC32,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC32,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC32,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC32,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC32,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},0,1,null,2042,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC32,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC32,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC32,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC32,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC32,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC32,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},0,1,null,0]
[2043,{"$f":"IF(B32<(Retirement!$B$3+wy+k),B32+1,\"\")","v":69},{"$f":"IF(B33=\"\",\"\",IF(B32<(Retirement!$B$3+wy),C32*(1+preinf),C32*(1+inf)))","v":395595.91765758366},395595.91765758378,0,{"$f":"IF(B33=\"\",\"\",IF(A32<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E33+F32)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B33=\"\",\"\",IF(A32<y+wy,G32*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B33=\"\",\"\",IF(A33>=Retirement!$B$4,(H32-12*IF(D33=\"\",0,D33))*(1+IF(A33<Retirement!$B$4,preretint,retroi)), IF(A33=Retirement!$B$4-1,corptax,IF(F33=\"none\",0,F33)+G33)))","v":131593134.75376663},{"$f":"IF(A33=Retirement!$B$4-1,IF(F33=\"none\",0,F33)+G33-H33,\"\")","v":""},2043,3.9559591765758366,3.955959176575838,{"$f":"IF(A33>rety-1,'Cash flow summary'!H33,NA())/100000","v":0},3.955959176575838,1315.9313475376662,null,2043,{"$f":"IF(A33>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R32<>\"\",R32+1,IF(A33=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R33<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R33-1),\"\")","v":""},{"$f":"IF(A33>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T32<>\"\",T32+1,IF(A33=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T33<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T33-1),\"\")","v":""},{"$f":"IF(A33>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V32<>\"\",V32+1,IF(A33=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V33<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V33-1),\"\")","v":""},{"$f":"IF(A33>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X32<>\"\",X32+1,IF(A33=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X33<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X33-1),\"\")","v":""},{"$f":"IF(A33>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z32<>\"\",Z32+1,IF(A33=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z33<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z33-1),\"\")","v":""},null,2043,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC33,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC33,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":15},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC33,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC33,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC33,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC33,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":0},0,1,null,2043,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC33,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC33,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC33,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC33,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC33,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC33,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
[2044,{"$f":"IF(B33<(Retirement!$B$3+wy+k),B33+1,\"\")","v":70},{"$f":"IF(B34=\"\",\"\",IF(B33<(Retirement!$B$3+wy),C33*(1+preinf),C33*(1+inf)))","v":431199.55024676624},431199.55024676636,0,{"$f":"IF(B34=\"\",\"\",IF(A33<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E34+F33)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B34=\"\",\"\",IF(A33<y+wy,G33*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B34=\"\",\"\",IF(A34>=Retirement!$B$4,(H33-12*IF(D34=\"\",0,D34))*(1+IF(A34<Retirement!$B$4,preretint,retroi)), IF(A34=Retirement!$B$4-1,corptax,IF(F34=\"none\",0,F34)+G34)))","v":135268051.96136183},{"$f":"IF(A34=Retirement!$B$4-1,IF(F34=\"none\",0,F34)+G34-H34,\"\")","v":""},2044,4.3119955024676626,4.3119955024676635,{"$f":"IF(A34>rety-1,'Cash flow summary'!H34,NA())/100000","v":0},4.3119955024676635,1352.6805196136183,null,2044,{"$f":"IF(A34>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R33<>\"\",R33+1,IF(A34=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R34<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R34-1),\"\")","v":""},{"$f":"IF(A34>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T33<>\"\",T33+1,IF(A34=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T34<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T34-1),\"\")","v":""},{"$f":"IF(A34>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V33<>\"\",V33+1,IF(A34=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V34<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V34-1),\"\")","v":""},{"$f":"IF(A34>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X33<>\"\",X33+1,IF(A34=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X34<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X34-1),\"\")","v":""},{"$f":"IF(A34>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z33<>\"\",Z33+1,IF(A34=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z34<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z34-1),\"\")","v":""},null,2044,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC34,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC34,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC34,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC34,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC34,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC34,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},0,1,null,2044,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC34,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC34,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC34,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC34,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC34,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC34,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
[2045,{"$f":"IF(B34<(Retirement!$B$3+wy+k),B34+1,\"\")","v":71},{"$f":"IF(B35=\"\",\"\",IF(B34<(Retirement!$B$3+wy),C34*(1+preinf),C34*(1+inf)))","v":470007.50976897526},470007.50976897543,0,{"$f":"IF(B35=\"\",\"\",IF(A34<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E35+F34)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B35=\"\",\"\",IF(A34<y+wy,G34*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B35=\"\",\"\",IF(A35>=Retirement!$B$4,(H34-12*IF(D35=\"\",0,D35))*(1+IF(A35<Retirement!$B$4,preretint,retroi)), IF(A35=Retirement!$B$4-1,corptax,IF(F35=\"none\",0,F35)+G35)))","v":138701919.17322353},{"$f":"IF(A35=Retirement!$B$4-1,IF(F35=\"none\",0,F35)+G35-H35,\"\")","v":""},2045,4.7000750976897523,4.7000750976897541,{"$f":"IF(A35>rety-1,'Cash flow summary'!H35,NA())/100000","v":0},4.7000750976897541,1387.0191917322352,null,2045,{"$f":"IF(A35>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R34<>\"\",R34+1,IF(A35=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R35<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R35-1),\"\")","v":""},{"$f":"IF(A35>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T34<>\"\",T34+1,IF(A35=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T35<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T35-1),\"\")","v":""},{"$f":"IF(A35>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V34<>\"\",V34+1,IF(A35=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V35<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V35-1),\"\")","v":""},{"$f":"IF(A35>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X34<>\"\",X34+1,IF(A35=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X35<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X35-1),\"\")","v":""},{"$f":"IF(A35>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z34<>\"\",Z34+1,IF(A35=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z35<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z35-1),\"\")","v":""},null,2045,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC35,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC35,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC35,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC35,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":0},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC35,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC35,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,2045,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC35,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC35,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC35,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC35,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC35,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC35,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
[2046,{"$f":"IF(B35<(Retirement!$B$3+wy+k),B35+1,\"\")","v":72},{"$f":"IF(B36=\"\",\"\",IF(B35<(Retirement!$B$3+wy),C35*(1+preinf),C35*(1+inf)))","v":512308.18564818305},512308.18564818316,0,{"$f":"IF(B36=\"\",\"\",IF(A35<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E36+F35)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B36=\"\",\"\",IF(A35<y+wy,G35*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B36=\"\",\"\",IF(A36>=Retirement!$B$4,(H35-12*IF(D36=\"\",0,D36))*(1+IF(A36<Retirement!$B$4,preretint,retroi)), IF(A36=Retirement!$B$4-1,corptax,IF(F36=\"none\",0,F36)+G36)))","v":141833016.41162652},{"$f":"IF(A36=Retirement!$B$4-1,IF(F36=\"none\",0,F36)+G36-H36,\"\")","v":""},2046,5.1230818564818303,5.1230818564818312,{"$f":"IF(A36>rety-1,'Cash flow summary'!H36,NA())/100000","v":0},5.1230818564818312,1418.3301641162652,null,2046,{"$f":"IF(A36>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R35<>\"\",R35+1,IF(A36=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R36<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R36-1),\"\")","v":""},{"$f":"IF(A36>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T35<>\"\",T35+1,IF(A36=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T36<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T36-1),\"\")","v":""},{"$f":"IF(A36>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V35<>\"\",V35+1,IF(A36=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V36<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V36-1),\"\")","v":""},{"$f":"IF(A36>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X35<>\"\",X35+1,IF(A36=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X36<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X36-1),\"\")","v":""},{"$f":"IF(A36>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z35<>\"\",Z35+1,IF(A36=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z36<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z36-1),\"\")","v":""},null,2046,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC36,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC36,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC36,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC36,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC36,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC36,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,2046,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC36,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC36,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC36,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC36,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC36,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC36,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"",{"$f":"IF(AC36<rg2start,\"\",IF(AC36>rg2cs2,\"\",1))","v":""},null,0]
[2047,{"$f":"IF(B36<(Retirement!$B$3+wy+k),B36+1,\"\")","v":73},{"$f":"IF(B37=\"\",\"\",IF(B36<(Retirement!$B$3+wy),C36*(1+preinf),C36*(1+inf)))","v":558415.92235651962},{"$f":"IF(B37=\"\",0,IF(A37>=(y+wy+1),(((1+inf)^(A37-y-wy-1)*PMT(((1+retroi)/(1+inf)-1),(k),-corptax,,1))/12),0))","v":558415.92235651973},0,{"$f":"IF(B37=\"\",\"\",IF(A36<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E37+F36)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B37=\"\",\"\",IF(A36<y+wy,G36*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B37=\"\",\"\",IF(A37>=Retirement!$B$4,(H36-12*IF(D37=\"\",0,D37))*(1+IF(A37<Retirement!$B$4,preretint,retroi)), IF(A37=Retirement!$B$4-1,corptax,IF(F37=\"none\",0,F37)+G37)))","v":144591267.11738268},{"$f":"IF(A37=Retirement!$B$4-1,IF(F37=\"none\",0,F37)+G37-H37,\"\")","v":""},2047,5.5841592235651962,5.5841592235651971,{"$f":"IF(A37>rety-1,'Cash flow summary'!H37,NA())/100000","v":0},5.5841592235651971,1445.9126711738268,null,2047,{"$f":"IF(A37>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R36<>\"\",R36+1,IF(A37=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R37<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R37-1),\"\")","v":""},{"$f":"IF(A37>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T36<>\"\",T36+1,IF(A37=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T37<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T37-1),\"\")","v":""},{"$f":"IF(A37>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V36<>\"\",V36+1,IF(A37=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V37<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V37-1),\"\")","v":""},{"$f":"IF(A37>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X36<>\"\",X36+1,IF(A37=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X37<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X37-1),\"\")","v":""},{"$f":"IF(A37>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z36<>\"\",Z36+1,IF(A37=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z37<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z37-1),\"\")","v":""},null,2047,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC37,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC37,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC37,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC37,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC37,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC37,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,2047,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC37,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC37,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC37,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC37,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC37,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC37,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
[2048,{"$f":"IF(B37<(Retirement!$B$3+wy+k),B37+1,\"\")","v":74},{"$f":"IF(B38=\"\",\"\",IF(B37<(Retirement!$B$3+wy),C37*(1+preinf),C37*(1+inf)))","v":608673.3553686064},608673.35536860651,{"$f":"IF(B38=\"\",\"\",IF(A38-(y+wy)>0,0,IF(E37=\"none\",0,E37)+IF(E37=\"none\",0,E37)*gd))","v":0},{"$f":"IF(B38=\"\",\"\",IF(A37<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E38+F37)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B38=\"\",\"\",IF(A37<y+wy,G37*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B38=\"\",\"\",IF(A38>=Retirement!$B$4,(H37-12*IF(D38=\"\",0,D38))*(1+IF(A38<Retirement!$B$4,preretint,retroi)), IF(A38=Retirement!$B$4-1,corptax,IF(F38=\"none\",0,F38)+G38)))","v":146897289.93266657},{"$f":"IF(A38=Retirement!$B$4-1,IF(F38=\"none\",0,F38)+G38-H38,\"\")","v":""},2048,6.0867335536860638,6.0867335536860647,{"$f":"IF(A38>rety-1,'Cash flow summary'!H38,NA())/100000","v":0},6.0867335536860647,1468.9728993266658,null,2048,{"$f":"IF(A38>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R37<>\"\",R37+1,IF(A38=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R38<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R38-1),\"\")","v":""},{"$f":"IF(A38>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T37<>\"\",T37+1,IF(A38=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T38<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T38-1),\"\")","v":""},{"$f":"IF(A38>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V37<>\"\",V37+1,IF(A38=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V38<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V38-1),\"\")","v":""},{"$f":"IF(A38>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X37<>\"\",X37+1,IF(A38=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X38<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X38-1),\"\")","v":""},{"$f":"IF(A38>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z37<>\"\",Z37+1,IF(A38=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z38<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z38-1),\"\")","v":""},null,2048,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC38,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC38,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC38,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC38,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC38,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC38,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,2048,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC38,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC38,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC38,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC38,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC38,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC38,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
[2049,{"$f":"IF(B38<(Retirement!$B$3+wy+k),B38+1,\"\")","v":75},{"$f":"IF(B39=\"\",\"\",IF(B38<(Retirement!$B$3+wy),C38*(1+preinf),C38*(1+inf)))","v":663453.95735178108},663453.9573517812,0,{"$f":"IF(B39=\"\",\"\",IF(A38<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E39+F38)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B39=\"\",\"\",IF(A38<y+wy,G38*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B39=\"\",\"\",IF(A39>=Retirement!$B$4,(H38-12*IF(D39=\"\",0,D39))*(1+IF(A39<Retirement!$B$4,preretint,retroi)), IF(A39=Retirement!$B$4-1,corptax,IF(F39=\"none\",0,F39)+G39)))","v":148661351.41555637},{"$f":"IF(A39=Retirement!$B$4-1,IF(F39=\"none\",0,F39)+G39-H39,\"\")","v":""},2049,6.6345395735178112,6.6345395735178121,{"$f":"IF(A39>rety-1,'Cash flow summary'!H39,NA())/100000","v":0},6.6345395735178121,1486.6135141555637,null,2049,{"$f":"IF(A39>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R38<>\"\",R38+1,IF(A39=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R39<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R39-1),\"\")","v":""},{"$f":"IF(A39>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T38<>\"\",T38+1,IF(A39=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T39<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T39-1),\"\")","v":""},{"$f":"IF(A39>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V38<>\"\",V38+1,IF(A39=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V39<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V39-1),\"\")","v":""},{"$f":"IF(A39>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X38<>\"\",X38+1,IF(A39=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X39<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X39-1),\"\")","v":""},{"$f":"IF(A39>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z38<>\"\",Z38+1,IF(A39=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z39<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z39-1),\"\")","v":""},null,2049,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC39,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC39,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC39,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC39,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC39,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC39,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,2049,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC39,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC39,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC39,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC39,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC39,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC39,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
[2050,{"$f":"IF(B39<(Retirement!$B$3+wy+k),B39+1,\"\")","v":76},{"$f":"IF(B40=\"\",\"\",IF(B39<(Retirement!$B$3+wy),C39*(1+preinf),C39*(1+inf)))","v":723164.81351344148},723164.81351344148,0,{"$f":"IF(B40=\"\",\"\",IF(A39<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E40+F39)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B40=\"\",\"\",IF(A39<y+wy,G39*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B40=\"\",\"\",IF(A40>=Retirement!$B$4,(H39-12*IF(D40=\"\",0,D40))*(1+IF(A40<Retirement!$B$4,preretint,retroi)), IF(A40=Retirement!$B$4-1,corptax,IF(F40=\"none\",0,F40)+G40)))","v":149782209.80913275},{"$f":"IF(A40=Retirement!$B$4-1,IF(F40=\"none\",0,F40)+G40-H40,\"\")","v":""},2050,7.2316481351344146,7.2316481351344146,{"$f":"IF(A40>rety-1,'Cash flow summary'!H40,NA())/100000","v":0},7.2316481351344146,1497.8220980913275,null,2050,{"$f":"IF(A40>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R39<>\"\",R39+1,IF(A40=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R40<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R40-1),\"\")","v":""},{"$f":"IF(A40>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T39<>\"\",T39+1,IF(A40=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T40<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T40-1),\"\")","v":""},{"$f":"IF(A40>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V39<>\"\",V39+1,IF(A40=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V40<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V40-1),\"\")","v":""},{"$f":"IF(A40>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X39<>\"\",X39+1,IF(A40=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X40<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X40-1),\"\")","v":""},{"$f":"IF(A40>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z39<>\"\",Z39+1,IF(A40=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z40<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z40-1),\"\")","v":""},null,2050,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC40,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC40,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC40,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC40,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC40,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC40,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,2050,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC40,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC40,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC40,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC40,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC40,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC40,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
[2051,{"$f":"IF(B40<(Retirement!$B$3+wy+k),B40+1,\"\")","v":77},{"$f":"IF(B41=\"\",\"\",IF(B40<(Retirement!$B$3+wy),C40*(1+preinf),C40*(1+inf)))","v":788249.64672965126},788249.64672965126,0,{"$f":"IF(B41=\"\",\"\",IF(A40<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E41+F40)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B41=\"\",\"\",IF(A40<y+wy,G40*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B41=\"\",\"\",IF(A41>=Retirement!$B$4,(H40-12*IF(D41=\"\",0,D41))*(1+IF(A41<Retirement!$B$4,preretint,retroi)), IF(A41=Retirement!$B$4-1,corptax,IF(F41=\"none\",0,F41)+G41)))","v":150145839.03176335},{"$f":"IF(A41=Retirement!$B$4-1,IF(F41=\"none\",0,F41)+G41-H41,\"\")","v":""},2051,7.8824964672965123,7.8824964672965123,{"$f":"IF(A41>rety-1,'Cash flow summary'!H41,NA())/100000","v":0},7.8824964672965123,1501.4583903176335,null,2051,{"$f":"IF(A41>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R40<>\"\",R40+1,IF(A41=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R41<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R41-1),\"\")","v":""},{"$f":"IF(A41>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T40<>\"\",T40+1,IF(A41=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T41<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T41-1),\"\")","v":""},{"$f":"IF(A41>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V40<>\"\",V40+1,IF(A41=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V41<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V41-1),\"\")","v":""},{"$f":"IF(A41>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X40<>\"\",X40+1,IF(A41=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X41<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X41-1),\"\")","v":""},{"$f":"IF(A41>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z40<>\"\",Z40+1,IF(A41=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z41<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z41-1),\"\")","v":""},null,2051,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC41,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC41,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC41,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC41,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC41,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC41,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,2051,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC41,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC41,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC41,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC41,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC41,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC41,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
[2052,{"$f":"IF(B41<(Retirement!$B$3+wy+k),B41+1,\"\")","v":78},{"$f":"IF(B42=\"\",\"\",IF(B41<(Retirement!$B$3+wy),C41*(1+preinf),C41*(1+inf)))","v":859192.11493531999},859192.11493531999,0,{"$f":"IF(B42=\"\",\"\",IF(A41<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E42+F41)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B42=\"\",\"\",IF(A41<y+wy,G41*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B42=\"\",\"\",IF(A42>=Retirement!$B$4,(H41-12*IF(D42=\"\",0,D42))*(1+IF(A42<Retirement!$B$4,preretint,retroi)), IF(A42=Retirement!$B$4-1,corptax,IF(F42=\"none\",0,F42)+G42)))","v":149624021.00821728},{"$f":"IF(A42=Retirement!$B$4-1,IF(F42=\"none\",0,F42)+G42-H42,\"\")","v":""},2052,8.5919211493531993,8.5919211493531993,{"$f":"IF(A42>rety-1,'Cash flow summary'!H42,NA())/100000","v":0},8.5919211493531993,1496.2402100821728,null,2052,{"$f":"IF(A42>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R41<>\"\",R41+1,IF(A42=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R42<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R42-1),\"\")","v":""},{"$f":"IF(A42>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T41<>\"\",T41+1,IF(A42=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T42<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T42-1),\"\")","v":""},{"$f":"IF(A42>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V41<>\"\",V41+1,IF(A42=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V42<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V42-1),\"\")","v":""},{"$f":"IF(A42>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X41<>\"\",X41+1,IF(A42=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X42<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X42-1),\"\")","v":""},{"$f":"IF(A42>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z41<>\"\",Z41+1,IF(A42=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z42<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z42-1),\"\")","v":""},null,2052,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC42,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC42,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC42,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC42,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC42,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC42,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,2052,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC42,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC42,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC42,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC42,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC42,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC42,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
[2053,{"$f":"IF(B42<(Retirement!$B$3+wy+k),B42+1,\"\")","v":79},{"$f":"IF(B43=\"\",\"\",IF(B42<(Retirement!$B$3+wy),C42*(1+preinf),C42*(1+inf)))","v":936519.4052794989},936519.4052794989,0,{"$f":"IF(B43=\"\",\"\",IF(A42<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E43+F42)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B43=\"\",\"\",IF(A42<y+wy,G42*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B43=\"\",\"\",IF(A43>=Retirement!$B$4,(H42-12*IF(D43=\"\",0,D43))*(1+IF(A43<Retirement!$B$4,preretint,retroi)), IF(A43=Retirement!$B$4-1,corptax,IF(F43=\"none\",0,F43)+G43)))","v":148072793.31500372},{"$f":"IF(A43=Retirement!$B$4-1,IF(F43=\"none\",0,F43)+G43-H43,\"\")","v":""},2053,9.3651940527949886,9.3651940527949886,{"$f":"IF(A43>rety-1,'Cash flow summary'!H43,NA())/100000","v":0},9.3651940527949886,1480.7279331500372,null,2053,{"$f":"IF(A43>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R42<>\"\",R42+1,IF(A43=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R43<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R43-1),\"\")","v":""},{"$f":"IF(A43>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T42<>\"\",T42+1,IF(A43=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T43<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T43-1),\"\")","v":""},{"$f":"IF(A43>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V42<>\"\",V42+1,IF(A43=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V43<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V43-1),\"\")","v":""},{"$f":"IF(A43>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X42<>\"\",X42+1,IF(A43=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X43<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X43-1),\"\")","v":""},{"$f":"IF(A43>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z42<>\"\",Z42+1,IF(A43=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z43<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z43-1),\"\")","v":""},null,2053,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC43,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC43,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC43,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC43,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC43,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC43,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,2053,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC43,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC43,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC43,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC43,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC43,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC43,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
[2054,{"$f":"IF(B43<(Retirement!$B$3+wy+k),B43+1,\"\")","v":80},{"$f":"IF(B44=\"\",\"\",IF(B43<(Retirement!$B$3+wy),C43*(1+preinf),C43*(1+inf)))","v":1020806.1517546539},1020806.1517546537,0,{"$f":"IF(B44=\"\",\"\",IF(A43<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E44+F43)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B44=\"\",\"\",IF(A43<y+wy,G43*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B44=\"\",\"\",IF(A44>=Retirement!$B$4,(H43-12*IF(D44=\"\",0,D44))*(1+IF(A44<Retirement!$B$4,preretint,retroi)), IF(A44=Retirement!$B$4-1,corptax,IF(F44=\"none\",0,F44)+G44)))","v":145330737.85852423},{"$f":"IF(A44=Retirement!$B$4-1,IF(F44=\"none\",0,F44)+G44-H44,\"\")","v":""},2054,10.20806151754654,10.208061517546536,{"$f":"IF(A44>rety-1,'Cash flow summary'!H44,NA())/100000","v":0},10.208061517546536,1453.3073785852423,null,2054,{"$f":"IF(A44>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R43<>\"\",R43+1,IF(A44=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R44<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R44-1),\"\")","v":""},{"$f":"IF(A44>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T43<>\"\",T43+1,IF(A44=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T44<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T44-1),\"\")","v":""},{"$f":"IF(A44>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V43<>\"\",V43+1,IF(A44=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V44<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V44-1),\"\")","v":""},{"$f":"IF(A44>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X43<>\"\",X43+1,IF(A44=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X44<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X44-1),\"\")","v":""},{"$f":"IF(A44>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z43<>\"\",Z43+1,IF(A44=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z44<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z44-1),\"\")","v":""},null,2054,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC44,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC44,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC44,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC44,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC44,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC44,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,2054,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC44,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC44,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC44,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC44,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC44,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC44,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
[2055,{"$f":"IF(B44<(Retirement!$B$3+wy+k),B44+1,\"\")","v":81},{"$f":"IF(B45=\"\",\"\",IF(B44<(Retirement!$B$3+wy),C44*(1+preinf),C44*(1+inf)))","v":1112678.7054125727},1112678.7054125725,0,{"$f":"IF(B45=\"\",\"\",IF(A44<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E45+F44)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B45=\"\",\"\",IF(A44<y+wy,G44*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B45=\"\",\"\",IF(A45>=Retirement!$B$4,(H44-12*IF(D45=\"\",0,D45))*(1+IF(A45<Retirement!$B$4,preretint,retroi)), IF(A45=Retirement!$B$4-1,corptax,IF(F45=\"none\",0,F45)+G45)))","v":141217094.9311235},{"$f":"IF(A45=Retirement!$B$4-1,IF(F45=\"none\",0,F45)+G45-H45,\"\")","v":""},2055,11.126787054125726,11.126787054125725,{"$f":"IF(A45>rety-1,'Cash flow summary'!H45,NA())/100000","v":0},11.126787054125725,1412.1709493112351,null,2055,{"$f":"IF(A45>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R44<>\"\",R44+1,IF(A45=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R45<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R45-1),\"\")","v":""},{"$f":"IF(A45>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T44<>\"\",T44+1,IF(A45=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T45<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T45-1),\"\")","v":""},{"$f":"IF(A45>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V44<>\"\",V44+1,IF(A45=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V45<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V45-1),\"\")","v":""},{"$f":"IF(A45>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X44<>\"\",X44+1,IF(A45=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X45<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X45-1),\"\")","v":""},{"$f":"IF(A45>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z44<>\"\",Z44+1,IF(A45=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z45<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z45-1),\"\")","v":""},null,2055,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC45,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC45,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC45,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC45,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC45,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC45,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,2055,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC45,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC45,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC45,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC45,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC45,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC45,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
[2056,{"$f":"IF(B45<(Retirement!$B$3+wy+k),B45+1,\"\")","v":82},{"$f":"IF(B46=\"\",\"\",IF(B45<(Retirement!$B$3+wy),C45*(1+preinf),C45*(1+inf)))","v":1212819.7888997043},1212819.7888997041,0,{"$f":"IF(B46=\"\",\"\",IF(A45<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E46+F45)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B46=\"\",\"\",IF(A45<y+wy,G45*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B46=\"\",\"\",IF(A46>=Retirement!$B$4,(H45-12*IF(D46=\"\",0,D46))*(1+IF(A46<Retirement!$B$4,preretint,retroi)), IF(A46=Retirement!$B$4-1,corptax,IF(F46=\"none\",0,F46)+G46)))","v":135529685.48682994},{"$f":"IF(A46=Retirement!$B$4-1,IF(F46=\"none\",0,F46)+G46-H46,\"\")","v":""},2056,12.128197888997043,12.128197888997041,{"$f":"IF(A46>rety-1,'Cash flow summary'!H46,NA())/100000","v":0},12.128197888997041,1355.2968548682993,null,2056,{"$f":"IF(A46>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R45<>\"\",R45+1,IF(A46=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R46<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R46-1),\"\")","v":""},{"$f":"IF(A46>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T45<>\"\",T45+1,IF(A46=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T46<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T46-1),\"\")","v":""},{"$f":"IF(A46>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V45<>\"\",V45+1,IF(A46=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V46<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V46-1),\"\")","v":""},{"$f":"IF(A46>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X45<>\"\",X45+1,IF(A46=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X46<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X46-1),\"\")","v":""},{"$f":"IF(A46>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z45<>\"\",Z45+1,IF(A46=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z46<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z46-1),\"\")","v":""},null,2056,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC46,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC46,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC46,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC46,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC46,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC46,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,2056,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC46,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC46,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC46,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC46,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC46,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC46,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
[2057,{"$f":"IF(B46<(Retirement!$B$3+wy+k),B46+1,\"\")","v":83},{"$f":"IF(B47=\"\",\"\",IF(B46<(Retirement!$B$3+wy),C46*(1+preinf),C46*(1+inf)))","v":1321973.5699006778},1321973.5699006778,0,{"$f":"IF(B47=\"\",\"\",IF(A46<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E47+F46)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B47=\"\",\"\",IF(A46<y+wy,G46*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B47=\"\",\"\",IF(A47>=Retirement!$B$4,(H46-12*IF(D47=\"\",0,D47))*(1+IF(A47<Retirement!$B$4,preretint,retroi)), IF(A47=Retirement!$B$4-1,corptax,IF(F47=\"none\",0,F47)+G47)))","v":128042622.83338334},{"$f":"IF(A47=Retirement!$B$4-1,IF(F47=\"none\",0,F47)+G47-H47,\"\")","v":""},2057,13.219735699006778,13.219735699006778,{"$f":"IF(A47>rety-1,'Cash flow summary'!H47,NA())/100000","v":0},13.219735699006778,1280.4262283338335,null,2057,{"$f":"IF(A47>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R46<>\"\",R46+1,IF(A47=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R47<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R47-1),\"\")","v":""},{"$f":"IF(A47>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T46<>\"\",T46+1,IF(A47=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T47<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T47-1),\"\")","v":""},{"$f":"IF(A47>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V46<>\"\",V46+1,IF(A47=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V47<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V47-1),\"\")","v":""},{"$f":"IF(A47>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X46<>\"\",X46+1,IF(A47=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X47<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X47-1),\"\")","v":""},{"$f":"IF(A47>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z46<>\"\",Z46+1,IF(A47=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z47<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z47-1),\"\")","v":""},null,2057,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC47,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC47,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC47,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC47,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC47,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC47,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,2057,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC47,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC47,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC47,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC47,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC47,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC47,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
[2058,{"$f":"IF(B47<(Retirement!$B$3+wy+k),B47+1,\"\")","v":84},{"$f":"IF(B48=\"\",\"\",IF(B47<(Retirement!$B$3+wy),C47*(1+preinf),C47*(1+inf)))","v":1440951.1911917389},1440951.1911917387,0,{"$f":"IF(B48=\"\",\"\",IF(A47<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E48+F47)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B48=\"\",\"\",IF(A47<y+wy,G47*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B48=\"\",\"\",IF(A48>=Retirement!$B$4,(H47-12*IF(D48=\"\",0,D48))*(1+IF(A48<Retirement!$B$4,preretint,retroi)), IF(A48=Retirement!$B$4-1,corptax,IF(F48=\"none\",0,F48)+G48)))","v":118503793.13681825},{"$f":"IF(A48=Retirement!$B$4-1,IF(F48=\"none\",0,F48)+G48-H48,\"\")","v":""},2058,14.40951191191739,14.409511911917386,{"$f":"IF(A48>rety-1,'Cash flow summary'!H48,NA())/100000","v":0},14.409511911917386,1185.0379313681824,null,2058,{"$f":"IF(A48>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R47<>\"\",R47+1,IF(A48=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R48<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R48-1),\"\")","v":""},{"$f":"IF(A48>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T47<>\"\",T47+1,IF(A48=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T48<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T48-1),\"\")","v":""},{"$f":"IF(A48>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V47<>\"\",V47+1,IF(A48=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V48<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V48-1),\"\")","v":""},{"$f":"IF(A48>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X47<>\"\",X47+1,IF(A48=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X48<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X48-1),\"\")","v":""},{"$f":"IF(A48>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z47<>\"\",Z47+1,IF(A48=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z48<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z48-1),\"\")","v":""},null,2058,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC48,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC48,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC48,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC48,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC48,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC48,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,2058,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC48,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC48,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC48,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC48,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC48,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC48,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
[2059,{"$f":"IF(B48<(Retirement!$B$3+wy+k),B48+1,\"\")","v":85},{"$f":"IF(B49=\"\",\"\",IF(B48<(Retirement!$B$3+wy),C48*(1+preinf),C48*(1+inf)))","v":1570636.7983989955},1570636.7983989951,0,{"$f":"IF(B49=\"\",\"\",IF(A48<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E49+F48)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B49=\"\",\"\",IF(A48<y+wy,G48*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B49=\"\",\"\",IF(A49>=Retirement!$B$4,(H48-12*IF(D49=\"\",0,D49))*(1+IF(A49<Retirement!$B$4,preretint,retroi)), IF(A49=Retirement!$B$4-1,corptax,IF(F49=\"none\",0,F49)+G49)))","v":106632082.16495243},{"$f":"IF(A49=Retirement!$B$4-1,IF(F49=\"none\",0,F49)+G49-H49,\"\")","v":""},2059,15.706367983989955,15.706367983989951,{"$f":"IF(A49>rety-1,'Cash flow summary'!H49,NA())/100000","v":0},15.706367983989951,1066.3208216495243,null,2059,{"$f":"IF(A49>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R48<>\"\",R48+1,IF(A49=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R49<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R49-1),\"\")","v":""},{"$f":"IF(A49>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T48<>\"\",T48+1,IF(A49=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T49<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T49-1),\"\")","v":""},{"$f":"IF(A49>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V48<>\"\",V48+1,IF(A49=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V49<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V49-1),\"\")","v":""},{"$f":"IF(A49>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X48<>\"\",X48+1,IF(A49=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X49<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X49-1),\"\")","v":""},{"$f":"IF(A49>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z48<>\"\",Z48+1,IF(A49=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z49<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z49-1),\"\")","v":""},null,2059,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC49,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC49,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC49,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC49,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC49,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC49,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,2059,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC49,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC49,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC49,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC49,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC49,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC49,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
[2060,{"$f":"IF(B49<(Retirement!$B$3+wy+k),B49+1,\"\")","v":86},{"$f":"IF(B50=\"\",\"\",IF(B49<(Retirement!$B$3+wy),C49*(1+preinf),C49*(1+inf)))","v":1711994.1102549052},1711994.1102549052,0,{"$f":"IF(B50=\"\",\"\",IF(A49<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E50+F49)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B50=\"\",\"\",IF(A49<y+wy,G49*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B50=\"\",\"\",IF(A50>=Retirement!$B$4,(H49-12*IF(D50=\"\",0,D50))*(1+IF(A50<Retirement!$B$4,preretint,retroi)), IF(A50=Retirement!$B$4-1,corptax,IF(F50=\"none\",0,F50)+G50)))","v":92114323.540826127},{"$f":"IF(A50=Retirement!$B$4-1,IF(F50=\"none\",0,F50)+G50-H50,\"\")","v":""},2060,17.119941102549053,17.119941102549053,{"$f":"IF(A50>rety-1,'Cash flow summary'!H50,NA())/100000","v":0},17.119941102549053,921.14323540826126,null,2060,{"$f":"IF(A50>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R49<>\"\",R49+1,IF(A50=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R50<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R50-1),\"\")","v":""},{"$f":"IF(A50>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T49<>\"\",T49+1,IF(A50=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T50<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T50-1),\"\")","v":""},{"$f":"IF(A50>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V49<>\"\",V49+1,IF(A50=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V50<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V50-1),\"\")","v":""},{"$f":"IF(A50>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X49<>\"\",X49+1,IF(A50=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X50<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X50-1),\"\")","v":""},{"$f":"IF(A50>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z49<>\"\",Z49+1,IF(A50=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z50<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z50-1),\"\")","v":""},null,2060,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC50,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC50,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC50,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC50,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC50,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC50,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,2060,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC50,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC50,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC50,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC50,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC50,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC50,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
[2061,{"$f":"IF(B50<(Retirement!$B$3+wy+k),B50+1,\"\")","v":87},{"$f":"IF(B51=\"\",\"\",IF(B50<(Retirement!$B$3+wy),C50*(1+preinf),C50*(1+inf)))","v":1866073.5801778468},1866073.5801778466,0,{"$f":"IF(B51=\"\",\"\",IF(A50<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E51+F50)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B51=\"\",\"\",IF(A50<y+wy,G50*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B51=\"\",\"\",IF(A51>=Retirement!$B$4,(H50-12*IF(D51=\"\",0,D51))*(1+IF(A51<Retirement!$B$4,preretint,retroi)), IF(A51=Retirement!$B$4-1,corptax,IF(F51=\"none\",0,F51)+G51)))","v":74601941.419200405},{"$f":"IF(A51=Retirement!$B$4-1,IF(F51=\"none\",0,F51)+G51-H51,\"\")","v":""},2061,18.660735801778468,18.660735801778465,{"$f":"IF(A51>rety-1,'Cash flow summary'!H51,NA())/100000","v":0},18.660735801778465,746.01941419200409,null,2061,{"$f":"IF(A51>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R50<>\"\",R50+1,IF(A51=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R51<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R51-1),\"\")","v":""},{"$f":"IF(A51>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T50<>\"\",T50+1,IF(A51=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T51<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T51-1),\"\")","v":""},{"$f":"IF(A51>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V50<>\"\",V50+1,IF(A51=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V51<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V51-1),\"\")","v":""},{"$f":"IF(A51>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X50<>\"\",X50+1,IF(A51=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X51<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X51-1),\"\")","v":""},{"$f":"IF(A51>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z50<>\"\",Z50+1,IF(A51=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z51<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z51-1),\"\")","v":""},null,2061,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC51,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC51,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC51,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC51,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC51,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC51,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,2061,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC51,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC51,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC51,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC51,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC51,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC51,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
[2062,{"$f":"IF(B51<(Retirement!$B$3+wy+k),B51+1,\"\")","v":88},{"$f":"IF(B52=\"\",\"\",IF(B51<(Retirement!$B$3+wy),C51*(1+preinf),C51*(1+inf)))","v":2034020.2023938531},2034020.2023938529,0,{"$f":"IF(B52=\"\",\"\",IF(A51<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E52+F51)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B52=\"\",\"\",IF(A51<y+wy,G51*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B52=\"\",\"\",IF(A52>=Retirement!$B$4,(H51-12*IF(D52=\"\",0,D52))*(1+IF(A52<Retirement!$B$4,preretint,retroi)), IF(A52=Retirement!$B$4-1,corptax,IF(F52=\"none\",0,F52)+G52)))","v":53707257.919807367},{"$f":"IF(A52=Retirement!$B$4-1,IF(F52=\"none\",0,F52)+G52-H52,\"\")","v":""},2062,20.340202023938531,20.340202023938527,{"$f":"IF(A52>rety-1,'Cash flow summary'!H52,NA())/100000","v":0},20.340202023938527,537.07257919807364,null,2062,{"$f":"IF(A52>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R51<>\"\",R51+1,IF(A52=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R52<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R52-1),\"\")","v":""},{"$f":"IF(A52>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T51<>\"\",T51+1,IF(A52=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T52<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T52-1),\"\")","v":""},{"$f":"IF(A52>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V51<>\"\",V51+1,IF(A52=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V52<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V52-1),\"\")","v":""},{"$f":"IF(A52>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X51<>\"\",X51+1,IF(A52=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X52<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X52-1),\"\")","v":""},{"$f":"IF(A52>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z51<>\"\",Z51+1,IF(A52=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z52<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z52-1),\"\")","v":""},null,2062,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC52,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC52,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC52,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC52,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC52,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC52,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,2062,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC52,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC52,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC52,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC52,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC52,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC52,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
[2063,{"$f":"IF(B52<(Retirement!$B$3+wy+k),B52+1,\"\")","v":89},{"$f":"IF(B53=\"\",\"\",IF(B52<(Retirement!$B$3+wy),C52*(1+preinf),C52*(1+inf)))","v":2217082.0206093001},2217082.0206092997,0,{"$f":"IF(B53=\"\",\"\",IF(A52<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E53+F52)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B53=\"\",\"\",IF(A52<y+wy,G52*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B53=\"\",\"\",IF(A53>=Retirement!$B$4,(H52-12*IF(D53=\"\",0,D53))*(1+IF(A53<Retirement!$B$4,preretint,retroi)), IF(A53=Retirement!$B$4-1,corptax,IF(F53=\"none\",0,F53)+G53)))","v":28999432.829570476},{"$f":"IF(A53=Retirement!$B$4-1,IF(F53=\"none\",0,F53)+G53-H53,\"\")","v":""},2063,22.170820206093001,22.170820206092998,{"$f":"IF(A53>rety-1,'Cash flow summary'!H53,NA())/100000","v":0},22.170820206092998,289.99432829570475,null,2063,{"$f":"IF(A53>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R52<>\"\",R52+1,IF(A53=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R53<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R53-1),\"\")","v":""},{"$f":"IF(A53>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T52<>\"\",T52+1,IF(A53=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T53<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T53-1),\"\")","v":""},{"$f":"IF(A53>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V52<>\"\",V52+1,IF(A53=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V53<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V53-1),\"\")","v":""},{"$f":"IF(A53>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X52<>\"\",X52+1,IF(A53=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X53<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X53-1),\"\")","v":""},{"$f":"IF(A53>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z52<>\"\",Z52+1,IF(A53=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z53<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z53-1),\"\")","v":""},null,2063,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC53,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC53,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC53,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC53,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC53,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC53,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,2063,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC53,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC53,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC53,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC53,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC53,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC53,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
[2064,{"$f":"IF(B53<(Retirement!$B$3+wy+k),B53+1,\"\")","v":90},{"$f":"IF(B54=\"\",\"\",IF(B53<(Retirement!$B$3+wy),C53*(1+preinf),C53*(1+inf)))","v":2416619.4024641374},2416619.4024641369,0,{"$f":"IF(B54=\"\",\"\",IF(A53<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E54+F53)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B54=\"\",\"\",IF(A53<y+wy,G53*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B54=\"\",\"\",IF(A54>=Retirement!$B$4,(H53-12*IF(D54=\"\",0,D54))*(1+IF(A54<Retirement!$B$4,preretint,retroi)), IF(A54=Retirement!$B$4-1,corptax,IF(F54=\"none\",0,F54)+G54)))","v":8.8889151811599737E-7},{"$f":"IF(A54=Retirement!$B$4-1,IF(F54=\"none\",0,F54)+G54-H54,\"\")","v":""},2064,24.166194024641374,24.166194024641371,{"$f":"IF(A54>rety-1,'Cash flow summary'!H54,NA())/100000","v":0},24.166194024641371,8.8889151811599729E-12,null,2064,{"$f":"IF(A54>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R53<>\"\",R53+1,IF(A54=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R54<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R54-1),\"\")","v":""},{"$f":"IF(A54>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T53<>\"\",T53+1,IF(A54=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T54<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T54-1),\"\")","v":""},{"$f":"IF(A54>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V53<>\"\",V53+1,IF(A54=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V54<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V54-1),\"\")","v":""},{"$f":"IF(A54>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X53<>\"\",X53+1,IF(A54=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X54<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X54-1),\"\")","v":""},{"$f":"IF(A54>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z53<>\"\",Z53+1,IF(A54=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z54<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z54-1),\"\")","v":""},null,2064,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC54,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC54,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC54,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC54,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC54,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC54,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,2064,{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC54,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC54,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC54,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC54,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC54,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC54,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B54<(Retirement!$B$3+wy+k),B54+1,\"\")","v":""},{"$f":"IF(B55=\"\",\"\",IF(B54<(Retirement!$B$3+wy),C54*(1+preinf),C54*(1+inf)))","v":""},0,"",{"$f":"IF(B55=\"\",\"\",IF(A54<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E55+F54)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B55=\"\",\"\",IF(A54<y+wy,G54*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B55=\"\",\"\",IF(A55>=Retirement!$B$4,(H54-12*IF(D55=\"\",0,D55))*(1+IF(A55<Retirement!$B$4,preretint,retroi)), IF(A55=Retirement!$B$4-1,corptax,IF(F55=\"none\",0,F55)+G55)))","v":""},{"$f":"IF(A55=Retirement!$B$4-1,IF(F55=\"none\",0,F55)+G55-H55,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A55>rety-1,'Cash flow summary'!H55,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A55>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R54<>\"\",R54+1,IF(A55=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R55<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R55-1),\"\")","v":""},{"$f":"IF(A55>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T54<>\"\",T54+1,IF(A55=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T55<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T55-1),\"\")","v":""},{"$f":"IF(A55>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V54<>\"\",V54+1,IF(A55=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V55<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V55-1),\"\")","v":""},{"$f":"IF(A55>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X54<>\"\",X54+1,IF(A55=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X55<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X55-1),\"\")","v":""},{"$f":"IF(A55>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z54<>\"\",Z54+1,IF(A55=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z55<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z55-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC55,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC55,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC55,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC55,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC55,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC55,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC55,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC55,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC55,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC55,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC55,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC55,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
[{"$f":"IF(B56=\"\",\"\",A55+1)","v":""},{"$f":"IF(B55<(Retirement!$B$3+wy+k),B55+1,\"\")","v":""},{"$f":"IF(B56=\"\",\"\",IF(B55<(Retirement!$B$3+wy),C55*(1+preinf),C55*(1+inf)))","v":""},0,"",{"$f":"IF(B56=\"\",\"\",IF(A55<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E56+F55)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B56=\"\",\"\",IF(A55<y+wy,G55*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B56=\"\",\"\",IF(A56>=Retirement!$B$4,(H55-12*IF(D56=\"\",0,D56))*(1+IF(A56<Retirement!$B$4,preretint,retroi)), IF(A56=Retirement!$B$4-1,corptax,IF(F56=\"none\",0,F56)+G56)))","v":""},{"$f":"IF(A56=Retirement!$B$4-1,IF(F56=\"none\",0,F56)+G56-H56,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A56>rety-1,'Cash flow summary'!H56,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A56>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R55<>\"\",R55+1,IF(A56=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R56<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R56-1),\"\")","v":""},{"$f":"IF(A56>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T55<>\"\",T55+1,IF(A56=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T56<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T56-1),\"\")","v":""},{"$f":"IF(A56>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V55<>\"\",V55+1,IF(A56=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V56<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V56-1),\"\")","v":""},{"$f":"IF(A56>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X55<>\"\",X55+1,IF(A56=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X56<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X56-1),\"\")","v":""},{"$f":"IF(A56>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z55<>\"\",Z55+1,IF(A56=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z56<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z56-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC56,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC56,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC56,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC56,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC56,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC56,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC56,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC56,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC56,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC56,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC56,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC56,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B56<(Retirement!$B$3+wy+k),B56+1,\"\")","v":""},{"$f":"IF(B57=\"\",\"\",IF(B56<(Retirement!$B$3+wy),C56*(1+preinf),C56*(1+inf)))","v":""},0,"",{"$f":"IF(B57=\"\",\"\",IF(A56<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E57+F56)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B57=\"\",\"\",IF(A56<y+wy,G56*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B57=\"\",\"\",IF(A57>=Retirement!$B$4,(H56-12*IF(D57=\"\",0,D57))*(1+IF(A57<Retirement!$B$4,preretint,retroi)), IF(A57=Retirement!$B$4-1,corptax,IF(F57=\"none\",0,F57)+G57)))","v":""},{"$f":"IF(A57=Retirement!$B$4-1,IF(F57=\"none\",0,F57)+G57-H57,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A57>rety-1,'Cash flow summary'!H57,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A57>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R56<>\"\",R56+1,IF(A57=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R57<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R57-1),\"\")","v":""},{"$f":"IF(A57>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T56<>\"\",T56+1,IF(A57=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T57<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T57-1),\"\")","v":""},{"$f":"IF(A57>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V56<>\"\",V56+1,IF(A57=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V57<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V57-1),\"\")","v":""},{"$f":"IF(A57>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X56<>\"\",X56+1,IF(A57=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X57<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X57-1),\"\")","v":""},{"$f":"IF(A57>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z56<>\"\",Z56+1,IF(A57=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z57<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z57-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC57,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC57,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC57,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC57,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC57,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC57,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC57,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC57,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC57,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC57,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC57,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC57,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B57<(Retirement!$B$3+wy+k),B57+1,\"\")","v":""},{"$f":"IF(B58=\"\",\"\",IF(B57<(Retirement!$B$3+wy),C57*(1+preinf),C57*(1+inf)))","v":""},0,"",{"$f":"IF(B58=\"\",\"\",IF(A57<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E58+F57)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B58=\"\",\"\",IF(A57<y+wy,G57*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B58=\"\",\"\",IF(A58>=Retirement!$B$4,(H57-12*IF(D58=\"\",0,D58))*(1+IF(A58<Retirement!$B$4,preretint,retroi)), IF(A58=Retirement!$B$4-1,corptax,IF(F58=\"none\",0,F58)+G58)))","v":""},{"$f":"IF(A58=Retirement!$B$4-1,IF(F58=\"none\",0,F58)+G58-H58,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A58>rety-1,'Cash flow summary'!H58,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A58>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R57<>\"\",R57+1,IF(A58=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R58<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R58-1),\"\")","v":""},{"$f":"IF(A58>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T57<>\"\",T57+1,IF(A58=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T58<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T58-1),\"\")","v":""},{"$f":"IF(A58>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V57<>\"\",V57+1,IF(A58=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V58<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V58-1),\"\")","v":""},{"$f":"IF(A58>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X57<>\"\",X57+1,IF(A58=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X58<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X58-1),\"\")","v":""},{"$f":"IF(A58>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z57<>\"\",Z57+1,IF(A58=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z58<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z58-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC58,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC58,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC58,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC58,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC58,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC58,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC58,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC58,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC58,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC58,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC58,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC58,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B58<(Retirement!$B$3+wy+k),B58+1,\"\")","v":""},{"$f":"IF(B59=\"\",\"\",IF(B58<(Retirement!$B$3+wy),C58*(1+preinf),C58*(1+inf)))","v":""},0,"",{"$f":"IF(B59=\"\",\"\",IF(A58<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E59+F58)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B59=\"\",\"\",IF(A58<y+wy,G58*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B59=\"\",\"\",IF(A59>=Retirement!$B$4,(H58-12*IF(D59=\"\",0,D59))*(1+IF(A59<Retirement!$B$4,preretint,retroi)), IF(A59=Retirement!$B$4-1,corptax,IF(F59=\"none\",0,F59)+G59)))","v":""},{"$f":"IF(A59=Retirement!$B$4-1,IF(F59=\"none\",0,F59)+G59-H59,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A59>rety-1,'Cash flow summary'!H59,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A59>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R58<>\"\",R58+1,IF(A59=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R59<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R59-1),\"\")","v":""},{"$f":"IF(A59>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T58<>\"\",T58+1,IF(A59=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T59<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T59-1),\"\")","v":""},{"$f":"IF(A59>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V58<>\"\",V58+1,IF(A59=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V59<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V59-1),\"\")","v":""},{"$f":"IF(A59>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X58<>\"\",X58+1,IF(A59=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X59<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X59-1),\"\")","v":""},{"$f":"IF(A59>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z58<>\"\",Z58+1,IF(A59=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z59<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z59-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC59,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC59,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC59,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC59,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC59,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC59,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC59,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC59,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC59,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC59,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC59,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC59,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B59<(Retirement!$B$3+wy+k),B59+1,\"\")","v":""},{"$f":"IF(B60=\"\",\"\",IF(B59<(Retirement!$B$3+wy),C59*(1+preinf),C59*(1+inf)))","v":""},0,"",{"$f":"IF(B60=\"\",\"\",IF(A59<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E60+F59)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B60=\"\",\"\",IF(A59<y+wy,G59*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B60=\"\",\"\",IF(A60>=Retirement!$B$4,(H59-12*IF(D60=\"\",0,D60))*(1+IF(A60<Retirement!$B$4,preretint,retroi)), IF(A60=Retirement!$B$4-1,corptax,IF(F60=\"none\",0,F60)+G60)))","v":""},{"$f":"IF(A60=Retirement!$B$4-1,IF(F60=\"none\",0,F60)+G60-H60,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A60>rety-1,'Cash flow summary'!H60,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A60>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R59<>\"\",R59+1,IF(A60=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R60<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R60-1),\"\")","v":""},{"$f":"IF(A60>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T59<>\"\",T59+1,IF(A60=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T60<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T60-1),\"\")","v":""},{"$f":"IF(A60>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V59<>\"\",V59+1,IF(A60=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V60<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V60-1),\"\")","v":""},{"$f":"IF(A60>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X59<>\"\",X59+1,IF(A60=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X60<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X60-1),\"\")","v":""},{"$f":"IF(A60>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z59<>\"\",Z59+1,IF(A60=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z60<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z60-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC60,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC60,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC60,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC60,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC60,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC60,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC60,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC60,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC60,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC60,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC60,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC60,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B60<(Retirement!$B$3+wy+k),B60+1,\"\")","v":""},{"$f":"IF(B61=\"\",\"\",IF(B60<(Retirement!$B$3+wy),C60*(1+preinf),C60*(1+inf)))","v":""},0,"",{"$f":"IF(B61=\"\",\"\",IF(A60<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E61+F60)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B61=\"\",\"\",IF(A60<y+wy,G60*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B61=\"\",\"\",IF(A61>=Retirement!$B$4,(H60-12*IF(D61=\"\",0,D61))*(1+IF(A61<Retirement!$B$4,preretint,retroi)), IF(A61=Retirement!$B$4-1,corptax,IF(F61=\"none\",0,F61)+G61)))","v":""},{"$f":"IF(A61=Retirement!$B$4-1,IF(F61=\"none\",0,F61)+G61-H61,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A61>rety-1,'Cash flow summary'!H61,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(B61=\"\",\"\",A60+1)","v":""},{"$f":"IF(A61>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R60<>\"\",R60+1,IF(A61=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R61<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R61-1),\"\")","v":""},{"$f":"IF(A61>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T60<>\"\",T60+1,IF(A61=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T61<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T61-1),\"\")","v":""},{"$f":"IF(A61>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V60<>\"\",V60+1,IF(A61=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V61<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V61-1),\"\")","v":""},{"$f":"IF(A61>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X60<>\"\",X60+1,IF(A61=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X61<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X61-1),\"\")","v":""},{"$f":"IF(A61>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z60<>\"\",Z60+1,IF(A61=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z61<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z61-1),\"\")","v":""},null,{"$f":"IF(B61=\"\",\"\",A60+1)","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC61,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC61,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC61,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC61,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC61,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC61,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},{"$f":"IF(ISERROR(IF(AH61<>\"\",IF(AF61<>\"\",AF61,IF(SUM(AF60:AG60)=AG59,AG60,IF(SUM(AF60:AG60)=2*AF60,AG60,\"\"))),\"\")),\"\",IF(AH61<>\"\",IF(AF61<>\"\",AF61,IF(SUM(AF60:AG60)=AG59,AG60,IF(SUM(AF60:AG60)=2*AF60,AG60,\"\"))),\"\"))","v":""},null,null,{"$f":"IF(B61=\"\",\"\",A60+1)","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC61,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC61,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC61,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC61,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC61,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC61,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},{"$f":"IF(ISERROR(IF(AO61<>\"\",IF(AM61<>\"\",AM61,IF(SUM(AM60:AN60)=AN59,AN60,IF(SUM(AM60:AN60)=2*AM60,AN60,\"\"))),\"\")),\"\",IF(AO61<>\"\",IF(AM61<>\"\",AM61,IF(SUM(AM60:AN60)=AN59,AN60,IF(SUM(AM60:AN60)=2*AM60,AN60,\"\"))),\"\"))","v":""},{"$f":"IF(AC61<rg2start,\"\",IF(AC61>rg2cs2,\"\",1))","v":""},null,{"$f":"IF(AN61=\"\",0,AN61)+IF(AG61=\"\",0,AG61)+IF(AA61=\"\",0,AA61)+IF(Y61=\"\",0,Y61)+IF(W61=\"\",0,W61)+IF(U61=\"\",0,U61)+IF(S61=\"\",0,S61)+IF(E61=\"none\",0,IF(E61=\"\",0,E61))","v":0}]
["",{"$f":"IF(B61<(Retirement!$B$3+wy+k),B61+1,\"\")","v":""},{"$f":"IF(B62=\"\",\"\",IF(B61<(Retirement!$B$3+wy),C61*(1+preinf),C61*(1+inf)))","v":""},0,"",{"$f":"IF(B62=\"\",\"\",IF(A61<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E62+F61)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B62=\"\",\"\",IF(A61<y+wy,G61*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B62=\"\",\"\",IF(A62>=Retirement!$B$4,(H61-12*IF(D62=\"\",0,D62))*(1+IF(A62<Retirement!$B$4,preretint,retroi)), IF(A62=Retirement!$B$4-1,corptax,IF(F62=\"none\",0,F62)+G62)))","v":""},{"$f":"IF(A62=Retirement!$B$4-1,IF(F62=\"none\",0,F62)+G62-H62,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A62>rety-1,'Cash flow summary'!H62,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(B62=\"\",\"\",A61+1)","v":""},{"$f":"IF(A62>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R61<>\"\",R61+1,IF(A62=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R62<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R62-1),\"\")","v":""},{"$f":"IF(A62>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T61<>\"\",T61+1,IF(A62=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T62<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T62-1),\"\")","v":""},{"$f":"IF(A62>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V61<>\"\",V61+1,IF(A62=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V62<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V62-1),\"\")","v":""},{"$f":"IF(A62>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X61<>\"\",X61+1,IF(A62=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X62<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X62-1),\"\")","v":""},{"$f":"IF(A62>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z61<>\"\",Z61+1,IF(A62=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z62<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z62-1),\"\")","v":""},null,{"$f":"IF(B62=\"\",\"\",A61+1)","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC62,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC62,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC62,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC62,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC62,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC62,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},{"$f":"IF(ISERROR(IF(AH62<>\"\",IF(AF62<>\"\",AF62,IF(SUM(AF61:AG61)=AG60,AG61,IF(SUM(AF61:AG61)=2*AF61,AG61,\"\"))),\"\")),\"\",IF(AH62<>\"\",IF(AF62<>\"\",AF62,IF(SUM(AF61:AG61)=AG60,AG61,IF(SUM(AF61:AG61)=2*AF61,AG61,\"\"))),\"\"))","v":""},null,null,{"$f":"IF(B62=\"\",\"\",A61+1)","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC62,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC62,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC62,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC62,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC62,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC62,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},{"$f":"IF(ISERROR(IF(AO62<>\"\",IF(AM62<>\"\",AM62,IF(SUM(AM61:AN61)=AN60,AN61,IF(SUM(AM61:AN61)=2*AM61,AN61,\"\"))),\"\")),\"\",IF(AO62<>\"\",IF(AM62<>\"\",AM62,IF(SUM(AM61:AN61)=AN60,AN61,IF(SUM(AM61:AN61)=2*AM61,AN61,\"\"))),\"\"))","v":""},"",null,{"$f":"IF(AN62=\"\",0,AN62)+IF(AG62=\"\",0,AG62)+IF(AA62=\"\",0,AA62)+IF(Y62=\"\",0,Y62)+IF(W62=\"\",0,W62)+IF(U62=\"\",0,U62)+IF(S62=\"\",0,S62)+IF(E62=\"none\",0,IF(E62=\"\",0,E62))","v":0}]
["",{"$f":"IF(B62<(Retirement!$B$3+wy+k),B62+1,\"\")","v":""},{"$f":"IF(B63=\"\",\"\",IF(B62<(Retirement!$B$3+wy),C62*(1+preinf),C62*(1+inf)))","v":""},0,"",{"$f":"IF(B63=\"\",\"\",IF(A62<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E63+F62)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B63=\"\",\"\",IF(A62<y+wy,G62*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B63=\"\",\"\",IF(A63>=Retirement!$B$4,(H62-12*IF(D63=\"\",0,D63))*(1+IF(A63<Retirement!$B$4,preretint,retroi)), IF(A63=Retirement!$B$4-1,corptax,IF(F63=\"none\",0,F63)+G63)))","v":""},{"$f":"IF(A63=Retirement!$B$4-1,IF(F63=\"none\",0,F63)+G63-H63,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A63>rety-1,'Cash flow summary'!H63,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(B63=\"\",\"\",A62+1)","v":""},{"$f":"IF(A63>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R62<>\"\",R62+1,IF(A63=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R63<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R63-1),\"\")","v":""},{"$f":"IF(A63>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T62<>\"\",T62+1,IF(A63=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T63<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T63-1),\"\")","v":""},{"$f":"IF(A63>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V62<>\"\",V62+1,IF(A63=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V63<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V63-1),\"\")","v":""},{"$f":"IF(A63>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X62<>\"\",X62+1,IF(A63=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X63<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X63-1),\"\")","v":""},{"$f":"IF(A63>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z62<>\"\",Z62+1,IF(A63=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z63<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z63-1),\"\")","v":""},null,{"$f":"IF(B63=\"\",\"\",A62+1)","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC63,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC63,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC63,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC63,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC63,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC63,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},{"$f":"IF(ISERROR(IF(AH63<>\"\",IF(AF63<>\"\",AF63,IF(SUM(AF62:AG62)=AG61,AG62,IF(SUM(AF62:AG62)=2*AF62,AG62,\"\"))),\"\")),\"\",IF(AH63<>\"\",IF(AF63<>\"\",AF63,IF(SUM(AF62:AG62)=AG61,AG62,IF(SUM(AF62:AG62)=2*AF62,AG62,\"\"))),\"\"))","v":""},null,null,{"$f":"IF(B63=\"\",\"\",A62+1)","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC63,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC63,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC63,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC63,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC63,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC63,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},{"$f":"IF(ISERROR(IF(AO63<>\"\",IF(AM63<>\"\",AM63,IF(SUM(AM62:AN62)=AN61,AN62,IF(SUM(AM62:AN62)=2*AM62,AN62,\"\"))),\"\")),\"\",IF(AO63<>\"\",IF(AM63<>\"\",AM63,IF(SUM(AM62:AN62)=AN61,AN62,IF(SUM(AM62:AN62)=2*AM62,AN62,\"\"))),\"\"))","v":""},"",null,{"$f":"IF(AN63=\"\",0,AN63)+IF(AG63=\"\",0,AG63)+IF(AA63=\"\",0,AA63)+IF(Y63=\"\",0,Y63)+IF(W63=\"\",0,W63)+IF(U63=\"\",0,U63)+IF(S63=\"\",0,S63)+IF(E63=\"none\",0,IF(E63=\"\",0,E63))","v":0}]
["",{"$f":"IF(B63<(Retirement!$B$3+wy+k),B63+1,\"\")","v":""},{"$f":"IF(B64=\"\",\"\",IF(B63<(Retirement!$B$3+wy),C63*(1+preinf),C63*(1+inf)))","v":""},0,"",{"$f":"IF(B64=\"\",\"\",IF(A63<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E64+F63)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B64=\"\",\"\",IF(A63<y+wy,G63*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B64=\"\",\"\",IF(A64>=Retirement!$B$4,(H63-12*IF(D64=\"\",0,D64))*(1+IF(A64<Retirement!$B$4,preretint,retroi)), IF(A64=Retirement!$B$4-1,corptax,IF(F64=\"none\",0,F64)+G64)))","v":""},{"$f":"IF(A64=Retirement!$B$4-1,IF(F64=\"none\",0,F64)+G64-H64,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A64>rety-1,'Cash flow summary'!H64,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(B64=\"\",\"\",A63+1)","v":""},{"$f":"IF(A64>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R63<>\"\",R63+1,IF(A64=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R64<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R64-1),\"\")","v":""},{"$f":"IF(A64>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T63<>\"\",T63+1,IF(A64=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T64<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T64-1),\"\")","v":""},{"$f":"IF(A64>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V63<>\"\",V63+1,IF(A64=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V64<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V64-1),\"\")","v":""},{"$f":"IF(A64>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X63<>\"\",X63+1,IF(A64=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X64<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X64-1),\"\")","v":""},{"$f":"IF(A64>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z63<>\"\",Z63+1,IF(A64=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z64<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z64-1),\"\")","v":""},null,{"$f":"IF(B64=\"\",\"\",A63+1)","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC64,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC64,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC64,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC64,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC64,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC64,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},{"$f":"IF(ISERROR(IF(AH64<>\"\",IF(AF64<>\"\",AF64,IF(SUM(AF63:AG63)=AG62,AG63,IF(SUM(AF63:AG63)=2*AF63,AG63,\"\"))),\"\")),\"\",IF(AH64<>\"\",IF(AF64<>\"\",AF64,IF(SUM(AF63:AG63)=AG62,AG63,IF(SUM(AF63:AG63)=2*AF63,AG63,\"\"))),\"\"))","v":""},null,null,{"$f":"IF(B64=\"\",\"\",A63+1)","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC64,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC64,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC64,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC64,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC64,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC64,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},{"$f":"IF(ISERROR(IF(AO64<>\"\",IF(AM64<>\"\",AM64,IF(SUM(AM63:AN63)=AN62,AN63,IF(SUM(AM63:AN63)=2*AM63,AN63,\"\"))),\"\")),\"\",IF(AO64<>\"\",IF(AM64<>\"\",AM64,IF(SUM(AM63:AN63)=AN62,AN63,IF(SUM(AM63:AN63)=2*AM63,AN63,\"\"))),\"\"))","v":""},"",null,{"$f":"IF(AN64=\"\",0,AN64)+IF(AG64=\"\",0,AG64)+IF(AA64=\"\",0,AA64)+IF(Y64=\"\",0,Y64)+IF(W64=\"\",0,W64)+IF(U64=\"\",0,U64)+IF(S64=\"\",0,S64)+IF(E64=\"none\",0,IF(E64=\"\",0,E64))","v":0}]
["",{"$f":"IF(B64<(Retirement!$B$3+wy+k),B64+1,\"\")","v":""},{"$f":"IF(B65=\"\",\"\",IF(B64<(Retirement!$B$3+wy),C64*(1+preinf),C64*(1+inf)))","v":""},0,"",{"$f":"IF(B65=\"\",\"\",IF(A64<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E65+F64)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B65=\"\",\"\",IF(A64<y+wy,G64*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B65=\"\",\"\",IF(A65>=Retirement!$B$4,(H64-12*IF(D65=\"\",0,D65))*(1+IF(A65<Retirement!$B$4,preretint,retroi)), IF(A65=Retirement!$B$4-1,corptax,IF(F65=\"none\",0,F65)+G65)))","v":""},{"$f":"IF(A65=Retirement!$B$4-1,IF(F65=\"none\",0,F65)+G65-H65,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A65>rety-1,'Cash flow summary'!H65,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(B65=\"\",\"\",A64+1)","v":""},{"$f":"IF(A65>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R64<>\"\",R64+1,IF(A65=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R65<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R65-1),\"\")","v":""},{"$f":"IF(A65>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T64<>\"\",T64+1,IF(A65=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T65<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T65-1),\"\")","v":""},{"$f":"IF(A65>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V64<>\"\",V64+1,IF(A65=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V65<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V65-1),\"\")","v":""},{"$f":"IF(A65>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X64<>\"\",X64+1,IF(A65=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X65<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X65-1),\"\")","v":""},{"$f":"IF(A65>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z64<>\"\",Z64+1,IF(A65=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z65<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z65-1),\"\")","v":""},null,{"$f":"IF(B65=\"\",\"\",A64+1)","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC65,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC65,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC65,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC65,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC65,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC65,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},{"$f":"IF(ISERROR(IF(AH65<>\"\",IF(AF65<>\"\",AF65,IF(SUM(AF64:AG64)=AG63,AG64,IF(SUM(AF64:AG64)=2*AF64,AG64,\"\"))),\"\")),\"\",IF(AH65<>\"\",IF(AF65<>\"\",AF65,IF(SUM(AF64:AG64)=AG63,AG64,IF(SUM(AF64:AG64)=2*AF64,AG64,\"\"))),\"\"))","v":""},null,null,{"$f":"IF(B65=\"\",\"\",A64+1)","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC65,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC65,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC65,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC65,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC65,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC65,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},{"$f":"IF(ISERROR(IF(AO65<>\"\",IF(AM65<>\"\",AM65,IF(SUM(AM64:AN64)=AN63,AN64,IF(SUM(AM64:AN64)=2*AM64,AN64,\"\"))),\"\")),\"\",IF(AO65<>\"\",IF(AM65<>\"\",AM65,IF(SUM(AM64:AN64)=AN63,AN64,IF(SUM(AM64:AN64)=2*AM64,AN64,\"\"))),\"\"))","v":""},"",null,{"$f":"IF(AN65=\"\",0,AN65)+IF(AG65=\"\",0,AG65)+IF(AA65=\"\",0,AA65)+IF(Y65=\"\",0,Y65)+IF(W65=\"\",0,W65)+IF(U65=\"\",0,U65)+IF(S65=\"\",0,S65)+IF(E65=\"none\",0,IF(E65=\"\",0,E65))","v":0}]
[{"$f":"IF(B66=\"\",\"\",A65+1)","v":""},{"$f":"IF(B65<(Retirement!$B$3+wy+k),B65+1,\"\")","v":""},{"$f":"IF(B66=\"\",\"\",IF(B65<(Retirement!$B$3+wy),C65*(1+preinf),C65*(1+inf)))","v":""},0,"",{"$f":"IF(B66=\"\",\"\",IF(A65<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E66+F65)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B66=\"\",\"\",IF(A65<y+wy,G65*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B66=\"\",\"\",IF(A66>=Retirement!$B$4,(H65-12*IF(D66=\"\",0,D66))*(1+IF(A66<Retirement!$B$4,preretint,retroi)), IF(A66=Retirement!$B$4-1,corptax,IF(F66=\"none\",0,F66)+G66)))","v":""},{"$f":"IF(A66=Retirement!$B$4-1,IF(F66=\"none\",0,F66)+G66-H66,\"\")","v":""},{"$f":"IF(A66=\"\",NA(),A66)","v":{"$error":"#N/A"}},{"$f":"IF(C66=\"\",NA(),C66)/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(A66>rety-1,'Cash flow summary'!H66,NA())/100000","v":0},{"$error":"#N/A"},{"$f":"IF(H66=\"\",NA(),H66)/100000","v":{"$error":"#N/A"}},null,{"$f":"IF(B66=\"\",\"\",A65+1)","v":""},{"$f":"IF(A66>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R65<>\"\",R65+1,IF(A66=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R66<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R66-1),\"\")","v":""},{"$f":"IF(A66>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T65<>\"\",T65+1,IF(A66=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T66<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T66-1),\"\")","v":""},{"$f":"IF(A66>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V65<>\"\",V65+1,IF(A66=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V66<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V66-1),\"\")","v":""},{"$f":"IF(A66>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X65<>\"\",X65+1,IF(A66=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X66<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X66-1),\"\")","v":""},{"$f":"IF(A66>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z65<>\"\",Z65+1,IF(A66=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z66<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z66-1),\"\")","v":""},null,{"$f":"IF(B66=\"\",\"\",A65+1)","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC66,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC66,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC66,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC66,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC66,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC66,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},{"$f":"IF(ISERROR(IF(AH66<>\"\",IF(AF66<>\"\",AF66,IF(SUM(AF65:AG65)=AG64,AG65,IF(SUM(AF65:AG65)=2*AF65,AG65,\"\"))),\"\")),\"\",IF(AH66<>\"\",IF(AF66<>\"\",AF66,IF(SUM(AF65:AG65)=AG64,AG65,IF(SUM(AF65:AG65)=2*AF65,AG65,\"\"))),\"\"))","v":""},null,null,{"$f":"IF(B66=\"\",\"\",A65+1)","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC66,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC66,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC66,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC66,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC66,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC66,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},{"$f":"IF(ISERROR(IF(AO66<>\"\",IF(AM66<>\"\",AM66,IF(SUM(AM65:AN65)=AN64,AN65,IF(SUM(AM65:AN65)=2*AM65,AN65,\"\"))),\"\")),\"\",IF(AO66<>\"\",IF(AM66<>\"\",AM66,IF(SUM(AM65:AN65)=AN64,AN65,IF(SUM(AM65:AN65)=2*AM65,AN65,\"\"))),\"\"))","v":""},"",null,{"$f":"IF(AN66=\"\",0,AN66)+IF(AG66=\"\",0,AG66)+IF(AA66=\"\",0,AA66)+IF(Y66=\"\",0,Y66)+IF(W66=\"\",0,W66)+IF(U66=\"\",0,U66)+IF(S66=\"\",0,S66)+IF(E66=\"none\",0,IF(E66=\"\",0,E66))","v":0}]
["",{"$f":"IF(B66<(Retirement!$B$3+wy+k),B66+1,\"\")","v":""},{"$f":"IF(B67=\"\",\"\",IF(B66<(Retirement!$B$3+wy),C66*(1+preinf),C66*(1+inf)))","v":""},0,"",{"$f":"IF(B67=\"\",\"\",IF(A66<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E67+F66)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B67=\"\",\"\",IF(A66<y+wy,G66*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B67=\"\",\"\",IF(A67>=Retirement!$B$4,(H66-12*IF(D67=\"\",0,D67))*(1+IF(A67<Retirement!$B$4,preretint,retroi)), IF(A67=Retirement!$B$4-1,corptax,IF(F67=\"none\",0,F67)+G67)))","v":""},{"$f":"IF(A67=Retirement!$B$4-1,IF(F67=\"none\",0,F67)+G67-H67,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A67>rety-1,'Cash flow summary'!H67,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A67>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R66<>\"\",R66+1,IF(A67=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R67<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R67-1),\"\")","v":""},{"$f":"IF(A67>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T66<>\"\",T66+1,IF(A67=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T67<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T67-1),\"\")","v":""},{"$f":"IF(A67>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V66<>\"\",V66+1,IF(A67=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V67<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V67-1),\"\")","v":""},{"$f":"IF(A67>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X66<>\"\",X66+1,IF(A67=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X67<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X67-1),\"\")","v":""},{"$f":"IF(A67>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z66<>\"\",Z66+1,IF(A67=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z67<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z67-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC67,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC67,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC67,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC67,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC67,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC67,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC67,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC67,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC67,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC67,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC67,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC67,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B67<(Retirement!$B$3+wy+k),B67+1,\"\")","v":""},{"$f":"IF(B68=\"\",\"\",IF(B67<(Retirement!$B$3+wy),C67*(1+preinf),C67*(1+inf)))","v":""},0,"",{"$f":"IF(B68=\"\",\"\",IF(A67<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E68+F67)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B68=\"\",\"\",IF(A67<y+wy,G67*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B68=\"\",\"\",IF(A68>=Retirement!$B$4,(H67-12*IF(D68=\"\",0,D68))*(1+IF(A68<Retirement!$B$4,preretint,retroi)), IF(A68=Retirement!$B$4-1,corptax,IF(F68=\"none\",0,F68)+G68)))","v":""},{"$f":"IF(A68=Retirement!$B$4-1,IF(F68=\"none\",0,F68)+G68-H68,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A68>rety-1,'Cash flow summary'!H68,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A68>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R67<>\"\",R67+1,IF(A68=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R68<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R68-1),\"\")","v":""},{"$f":"IF(A68>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T67<>\"\",T67+1,IF(A68=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T68<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T68-1),\"\")","v":""},{"$f":"IF(A68>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V67<>\"\",V67+1,IF(A68=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V68<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V68-1),\"\")","v":""},{"$f":"IF(A68>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X67<>\"\",X67+1,IF(A68=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X68<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X68-1),\"\")","v":""},{"$f":"IF(A68>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z67<>\"\",Z67+1,IF(A68=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z68<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z68-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC68,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC68,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC68,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC68,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC68,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC68,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC68,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC68,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC68,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC68,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC68,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC68,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B68<(Retirement!$B$3+wy+k),B68+1,\"\")","v":""},{"$f":"IF(B69=\"\",\"\",IF(B68<(Retirement!$B$3+wy),C68*(1+preinf),C68*(1+inf)))","v":""},{"$f":"IF(B69=\"\",0,IF(A69>=(y+wy+1),(((1+inf)^(A69-y-wy-1)*PMT(((1+retroi)/(1+inf)-1),(k),-corptax,,1))/12),0))","v":0},"",{"$f":"IF(B69=\"\",\"\",IF(A68<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E69+F68)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B69=\"\",\"\",IF(A68<y+wy,G68*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B69=\"\",\"\",IF(A69>=Retirement!$B$4,(H68-12*IF(D69=\"\",0,D69))*(1+IF(A69<Retirement!$B$4,preretint,retroi)), IF(A69=Retirement!$B$4-1,corptax,IF(F69=\"none\",0,F69)+G69)))","v":""},{"$f":"IF(A69=Retirement!$B$4-1,IF(F69=\"none\",0,F69)+G69-H69,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A69>rety-1,'Cash flow summary'!H69,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A69>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R68<>\"\",R68+1,IF(A69=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R69<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R69-1),\"\")","v":""},{"$f":"IF(A69>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T68<>\"\",T68+1,IF(A69=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T69<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T69-1),\"\")","v":""},{"$f":"IF(A69>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V68<>\"\",V68+1,IF(A69=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V69<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V69-1),\"\")","v":""},{"$f":"IF(A69>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X68<>\"\",X68+1,IF(A69=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X69<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X69-1),\"\")","v":""},{"$f":"IF(A69>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z68<>\"\",Z68+1,IF(A69=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z69<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z69-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC69,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC69,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC69,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC69,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC69,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC69,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC69,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC69,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC69,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC69,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC69,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC69,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B69<(Retirement!$B$3+wy+k),B69+1,\"\")","v":""},{"$f":"IF(B70=\"\",\"\",IF(B69<(Retirement!$B$3+wy),C69*(1+preinf),C69*(1+inf)))","v":""},0,{"$f":"IF(B70=\"\",\"\",IF(A70-(y+wy)>0,0,IF(E69=\"none\",0,E69)+IF(E69=\"none\",0,E69)*gd))","v":""},{"$f":"IF(B70=\"\",\"\",IF(A69<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E70+F69)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B70=\"\",\"\",IF(A69<y+wy,G69*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B70=\"\",\"\",IF(A70>=Retirement!$B$4,(H69-12*IF(D70=\"\",0,D70))*(1+IF(A70<Retirement!$B$4,preretint,retroi)), IF(A70=Retirement!$B$4-1,corptax,IF(F70=\"none\",0,F70)+G70)))","v":""},{"$f":"IF(A70=Retirement!$B$4-1,IF(F70=\"none\",0,F70)+G70-H70,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"M70+N70","v":{"$error":"#N/A"}},{"$f":"IF(A70>rety-1,'Cash flow summary'!H70,NA())/100000","v":0},{"$f":"IF(D70=\"\",NA(),IF(E70<>0,NA(),D70))/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,"",{"$f":"IF(A70>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R69<>\"\",R69+1,IF(A70=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R70<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R70-1),\"\")","v":""},{"$f":"IF(A70>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T69<>\"\",T69+1,IF(A70=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T70<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T70-1),\"\")","v":""},{"$f":"IF(A70>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V69<>\"\",V69+1,IF(A70=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V70<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V70-1),\"\")","v":""},{"$f":"IF(A70>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X69<>\"\",X69+1,IF(A70=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X70<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X70-1),\"\")","v":""},{"$f":"IF(A70>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z69<>\"\",Z69+1,IF(A70=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z70<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z70-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC70,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC70,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC70,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC70,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC70,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC70,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC70,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC70,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC70,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC70,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC70,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC70,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B70<(Retirement!$B$3+wy+k),B70+1,\"\")","v":""},{"$f":"IF(B71=\"\",\"\",IF(B70<(Retirement!$B$3+wy),C70*(1+preinf),C70*(1+inf)))","v":""},0,"",{"$f":"IF(B71=\"\",\"\",IF(A70<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E71+F70)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B71=\"\",\"\",IF(A70<y+wy,G70*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B71=\"\",\"\",IF(A71>=Retirement!$B$4,(H70-12*IF(D71=\"\",0,D71))*(1+IF(A71<Retirement!$B$4,preretint,retroi)), IF(A71=Retirement!$B$4-1,corptax,IF(F71=\"none\",0,F71)+G71)))","v":""},{"$f":"IF(A71=Retirement!$B$4-1,IF(F71=\"none\",0,F71)+G71-H71,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A71>rety-1,'Cash flow summary'!H71,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A71>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R70<>\"\",R70+1,IF(A71=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R71<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R71-1),\"\")","v":""},{"$f":"IF(A71>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T70<>\"\",T70+1,IF(A71=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T71<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T71-1),\"\")","v":""},{"$f":"IF(A71>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V70<>\"\",V70+1,IF(A71=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V71<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V71-1),\"\")","v":""},{"$f":"IF(A71>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X70<>\"\",X70+1,IF(A71=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X71<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X71-1),\"\")","v":""},{"$f":"IF(A71>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z70<>\"\",Z70+1,IF(A71=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z71<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z71-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC71,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC71,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC71,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC71,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC71,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC71,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC71,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC71,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC71,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC71,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC71,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC71,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B71<(Retirement!$B$3+wy+k),B71+1,\"\")","v":""},{"$f":"IF(B72=\"\",\"\",IF(B71<(Retirement!$B$3+wy),C71*(1+preinf),C71*(1+inf)))","v":""},0,"",{"$f":"IF(B72=\"\",\"\",IF(A71<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E72+F71)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B72=\"\",\"\",IF(A71<y+wy,G71*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B72=\"\",\"\",IF(A72>=Retirement!$B$4,(H71-12*IF(D72=\"\",0,D72))*(1+IF(A72<Retirement!$B$4,preretint,retroi)), IF(A72=Retirement!$B$4-1,corptax,IF(F72=\"none\",0,F72)+G72)))","v":""},{"$f":"IF(A72=Retirement!$B$4-1,IF(F72=\"none\",0,F72)+G72-H72,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A72>rety-1,'Cash flow summary'!H72,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A72>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R71<>\"\",R71+1,IF(A72=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R72<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R72-1),\"\")","v":""},{"$f":"IF(A72>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T71<>\"\",T71+1,IF(A72=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T72<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T72-1),\"\")","v":""},{"$f":"IF(A72>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V71<>\"\",V71+1,IF(A72=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V72<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V72-1),\"\")","v":""},{"$f":"IF(A72>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X71<>\"\",X71+1,IF(A72=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X72<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X72-1),\"\")","v":""},{"$f":"IF(A72>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z71<>\"\",Z71+1,IF(A72=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z72<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z72-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC72,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC72,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC72,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC72,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC72,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC72,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC72,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC72,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC72,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC72,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC72,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC72,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B72<(Retirement!$B$3+wy+k),B72+1,\"\")","v":""},{"$f":"IF(B73=\"\",\"\",IF(B72<(Retirement!$B$3+wy),C72*(1+preinf),C72*(1+inf)))","v":""},0,"",{"$f":"IF(B73=\"\",\"\",IF(A72<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E73+F72)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B73=\"\",\"\",IF(A72<y+wy,G72*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B73=\"\",\"\",IF(A73>=Retirement!$B$4,(H72-12*IF(D73=\"\",0,D73))*(1+IF(A73<Retirement!$B$4,preretint,retroi)), IF(A73=Retirement!$B$4-1,corptax,IF(F73=\"none\",0,F73)+G73)))","v":""},{"$f":"IF(A73=Retirement!$B$4-1,IF(F73=\"none\",0,F73)+G73-H73,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A73>rety-1,'Cash flow summary'!H73,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A73>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R72<>\"\",R72+1,IF(A73=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R73<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R73-1),\"\")","v":""},{"$f":"IF(A73>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T72<>\"\",T72+1,IF(A73=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T73<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T73-1),\"\")","v":""},{"$f":"IF(A73>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V72<>\"\",V72+1,IF(A73=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V73<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V73-1),\"\")","v":""},{"$f":"IF(A73>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X72<>\"\",X72+1,IF(A73=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X73<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X73-1),\"\")","v":""},{"$f":"IF(A73>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z72<>\"\",Z72+1,IF(A73=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z73<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z73-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC73,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC73,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC73,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC73,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC73,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC73,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC73,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC73,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC73,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC73,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC73,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC73,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B73<(Retirement!$B$3+wy+k),B73+1,\"\")","v":""},{"$f":"IF(B74=\"\",\"\",IF(B73<(Retirement!$B$3+wy),C73*(1+preinf),C73*(1+inf)))","v":""},0,"",{"$f":"IF(B74=\"\",\"\",IF(A73<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E74+F73)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B74=\"\",\"\",IF(A73<y+wy,G73*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B74=\"\",\"\",IF(A74>=Retirement!$B$4,(H73-12*IF(D74=\"\",0,D74))*(1+IF(A74<Retirement!$B$4,preretint,retroi)), IF(A74=Retirement!$B$4-1,corptax,IF(F74=\"none\",0,F74)+G74)))","v":""},{"$f":"IF(A74=Retirement!$B$4-1,IF(F74=\"none\",0,F74)+G74-H74,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A74>rety-1,'Cash flow summary'!H74,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A74>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R73<>\"\",R73+1,IF(A74=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R74<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R74-1),\"\")","v":""},{"$f":"IF(A74>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T73<>\"\",T73+1,IF(A74=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T74<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T74-1),\"\")","v":""},{"$f":"IF(A74>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V73<>\"\",V73+1,IF(A74=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V74<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V74-1),\"\")","v":""},{"$f":"IF(A74>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X73<>\"\",X73+1,IF(A74=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X74<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X74-1),\"\")","v":""},{"$f":"IF(A74>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z73<>\"\",Z73+1,IF(A74=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z74<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z74-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC74,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC74,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC74,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC74,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC74,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC74,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC74,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC74,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC74,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC74,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC74,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC74,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B74<(Retirement!$B$3+wy+k),B74+1,\"\")","v":""},{"$f":"IF(B75=\"\",\"\",IF(B74<(Retirement!$B$3+wy),C74*(1+preinf),C74*(1+inf)))","v":""},0,"",{"$f":"IF(B75=\"\",\"\",IF(A74<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E75+F74)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B75=\"\",\"\",IF(A74<y+wy,G74*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B75=\"\",\"\",IF(A75>=Retirement!$B$4,(H74-12*IF(D75=\"\",0,D75))*(1+IF(A75<Retirement!$B$4,preretint,retroi)), IF(A75=Retirement!$B$4-1,corptax,IF(F75=\"none\",0,F75)+G75)))","v":""},{"$f":"IF(A75=Retirement!$B$4-1,IF(F75=\"none\",0,F75)+G75-H75,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A75>rety-1,'Cash flow summary'!H75,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A75>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R74<>\"\",R74+1,IF(A75=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R75<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R75-1),\"\")","v":""},{"$f":"IF(A75>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T74<>\"\",T74+1,IF(A75=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T75<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T75-1),\"\")","v":""},{"$f":"IF(A75>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V74<>\"\",V74+1,IF(A75=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V75<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V75-1),\"\")","v":""},{"$f":"IF(A75>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X74<>\"\",X74+1,IF(A75=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X75<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X75-1),\"\")","v":""},{"$f":"IF(A75>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z74<>\"\",Z74+1,IF(A75=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z75<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z75-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC75,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC75,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC75,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC75,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC75,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC75,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC75,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC75,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC75,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC75,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC75,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC75,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B75<(Retirement!$B$3+wy+k),B75+1,\"\")","v":""},{"$f":"IF(B76=\"\",\"\",IF(B75<(Retirement!$B$3+wy),C75*(1+preinf),C75*(1+inf)))","v":""},0,"",{"$f":"IF(B76=\"\",\"\",IF(A75<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E76+F75)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B76=\"\",\"\",IF(A75<y+wy,G75*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B76=\"\",\"\",IF(A76>=Retirement!$B$4,(H75-12*IF(D76=\"\",0,D76))*(1+IF(A76<Retirement!$B$4,preretint,retroi)), IF(A76=Retirement!$B$4-1,corptax,IF(F76=\"none\",0,F76)+G76)))","v":""},{"$f":"IF(A76=Retirement!$B$4-1,IF(F76=\"none\",0,F76)+G76-H76,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A76>rety-1,'Cash flow summary'!H76,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A76>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R75<>\"\",R75+1,IF(A76=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R76<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R76-1),\"\")","v":""},{"$f":"IF(A76>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T75<>\"\",T75+1,IF(A76=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T76<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T76-1),\"\")","v":""},{"$f":"IF(A76>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V75<>\"\",V75+1,IF(A76=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V76<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V76-1),\"\")","v":""},{"$f":"IF(A76>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X75<>\"\",X75+1,IF(A76=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X76<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X76-1),\"\")","v":""},{"$f":"IF(A76>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z75<>\"\",Z75+1,IF(A76=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z76<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z76-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC76,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC76,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC76,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC76,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC76,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC76,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC76,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC76,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC76,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC76,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC76,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC76,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B76<(Retirement!$B$3+wy+k),B76+1,\"\")","v":""},{"$f":"IF(B77=\"\",\"\",IF(B76<(Retirement!$B$3+wy),C76*(1+preinf),C76*(1+inf)))","v":""},0,"",{"$f":"IF(B77=\"\",\"\",IF(A76<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E77+F76)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B77=\"\",\"\",IF(A76<y+wy,G76*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B77=\"\",\"\",IF(A77>=Retirement!$B$4,(H76-12*IF(D77=\"\",0,D77))*(1+IF(A77<Retirement!$B$4,preretint,retroi)), IF(A77=Retirement!$B$4-1,corptax,IF(F77=\"none\",0,F77)+G77)))","v":""},{"$f":"IF(A77=Retirement!$B$4-1,IF(F77=\"none\",0,F77)+G77-H77,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A77>rety-1,'Cash flow summary'!H77,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A77>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R76<>\"\",R76+1,IF(A77=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R77<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R77-1),\"\")","v":""},{"$f":"IF(A77>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T76<>\"\",T76+1,IF(A77=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T77<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T77-1),\"\")","v":""},{"$f":"IF(A77>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V76<>\"\",V76+1,IF(A77=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V77<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V77-1),\"\")","v":""},{"$f":"IF(A77>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X76<>\"\",X76+1,IF(A77=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X77<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X77-1),\"\")","v":""},{"$f":"IF(A77>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z76<>\"\",Z76+1,IF(A77=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z77<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z77-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC77,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC77,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC77,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC77,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC77,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC77,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC77,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC77,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC77,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC77,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC77,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC77,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B77<(Retirement!$B$3+wy+k),B77+1,\"\")","v":""},{"$f":"IF(B78=\"\",\"\",IF(B77<(Retirement!$B$3+wy),C77*(1+preinf),C77*(1+inf)))","v":""},0,"",{"$f":"IF(B78=\"\",\"\",IF(A77<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E78+F77)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B78=\"\",\"\",IF(A77<y+wy,G77*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B78=\"\",\"\",IF(A78>=Retirement!$B$4,(H77-12*IF(D78=\"\",0,D78))*(1+IF(A78<Retirement!$B$4,preretint,retroi)), IF(A78=Retirement!$B$4-1,corptax,IF(F78=\"none\",0,F78)+G78)))","v":""},{"$f":"IF(A78=Retirement!$B$4-1,IF(F78=\"none\",0,F78)+G78-H78,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A78>rety-1,'Cash flow summary'!H78,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A78>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R77<>\"\",R77+1,IF(A78=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R78<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R78-1),\"\")","v":""},{"$f":"IF(A78>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T77<>\"\",T77+1,IF(A78=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T78<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T78-1),\"\")","v":""},{"$f":"IF(A78>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V77<>\"\",V77+1,IF(A78=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V78<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V78-1),\"\")","v":""},{"$f":"IF(A78>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X77<>\"\",X77+1,IF(A78=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X78<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X78-1),\"\")","v":""},{"$f":"IF(A78>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z77<>\"\",Z77+1,IF(A78=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z78<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z78-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC78,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC78,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC78,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC78,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC78,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC78,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC78,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC78,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC78,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC78,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC78,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC78,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B78<(Retirement!$B$3+wy+k),B78+1,\"\")","v":""},{"$f":"IF(B79=\"\",\"\",IF(B78<(Retirement!$B$3+wy),C78*(1+preinf),C78*(1+inf)))","v":""},0,"",{"$f":"IF(B79=\"\",\"\",IF(A78<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E79+F78)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B79=\"\",\"\",IF(A78<y+wy,G78*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B79=\"\",\"\",IF(A79>=Retirement!$B$4,(H78-12*IF(D79=\"\",0,D79))*(1+IF(A79<Retirement!$B$4,preretint,retroi)), IF(A79=Retirement!$B$4-1,corptax,IF(F79=\"none\",0,F79)+G79)))","v":""},{"$f":"IF(A79=Retirement!$B$4-1,IF(F79=\"none\",0,F79)+G79-H79,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A79>rety-1,'Cash flow summary'!H79,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A79>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R78<>\"\",R78+1,IF(A79=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R79<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R79-1),\"\")","v":""},{"$f":"IF(A79>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T78<>\"\",T78+1,IF(A79=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T79<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T79-1),\"\")","v":""},{"$f":"IF(A79>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V78<>\"\",V78+1,IF(A79=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V79<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V79-1),\"\")","v":""},{"$f":"IF(A79>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X78<>\"\",X78+1,IF(A79=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X79<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X79-1),\"\")","v":""},{"$f":"IF(A79>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z78<>\"\",Z78+1,IF(A79=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z79<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z79-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC79,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC79,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC79,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC79,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC79,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC79,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC79,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC79,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC79,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC79,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC79,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC79,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B79<(Retirement!$B$3+wy+k),B79+1,\"\")","v":""},{"$f":"IF(B80=\"\",\"\",IF(B79<(Retirement!$B$3+wy),C79*(1+preinf),C79*(1+inf)))","v":""},0,"",{"$f":"IF(B80=\"\",\"\",IF(A79<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E80+F79)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B80=\"\",\"\",IF(A79<y+wy,G79*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B80=\"\",\"\",IF(A80>=Retirement!$B$4,(H79-12*IF(D80=\"\",0,D80))*(1+IF(A80<Retirement!$B$4,preretint,retroi)), IF(A80=Retirement!$B$4-1,corptax,IF(F80=\"none\",0,F80)+G80)))","v":""},{"$f":"IF(A80=Retirement!$B$4-1,IF(F80=\"none\",0,F80)+G80-H80,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A80>rety-1,'Cash flow summary'!H80,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A80>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R79<>\"\",R79+1,IF(A80=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R80<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R80-1),\"\")","v":""},{"$f":"IF(A80>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T79<>\"\",T79+1,IF(A80=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T80<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T80-1),\"\")","v":""},{"$f":"IF(A80>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V79<>\"\",V79+1,IF(A80=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V80<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V80-1),\"\")","v":""},{"$f":"IF(A80>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X79<>\"\",X79+1,IF(A80=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X80<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X80-1),\"\")","v":""},{"$f":"IF(A80>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z79<>\"\",Z79+1,IF(A80=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z80<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z80-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC80,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC80,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC80,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC80,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC80,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC80,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC80,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC80,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC80,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC80,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC80,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC80,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B80<(Retirement!$B$3+wy+k),B80+1,\"\")","v":""},{"$f":"IF(B81=\"\",\"\",IF(B80<(Retirement!$B$3+wy),C80*(1+preinf),C80*(1+inf)))","v":""},0,"",{"$f":"IF(B81=\"\",\"\",IF(A80<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E81+F80)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B81=\"\",\"\",IF(A80<y+wy,G80*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B81=\"\",\"\",IF(A81>=Retirement!$B$4,(H80-12*IF(D81=\"\",0,D81))*(1+IF(A81<Retirement!$B$4,preretint,retroi)), IF(A81=Retirement!$B$4-1,corptax,IF(F81=\"none\",0,F81)+G81)))","v":""},{"$f":"IF(A81=Retirement!$B$4-1,IF(F81=\"none\",0,F81)+G81-H81,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A81>rety-1,'Cash flow summary'!H81,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A81>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R80<>\"\",R80+1,IF(A81=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R81<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R81-1),\"\")","v":""},{"$f":"IF(A81>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T80<>\"\",T80+1,IF(A81=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T81<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T81-1),\"\")","v":""},{"$f":"IF(A81>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V80<>\"\",V80+1,IF(A81=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V81<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V81-1),\"\")","v":""},{"$f":"IF(A81>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X80<>\"\",X80+1,IF(A81=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X81<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X81-1),\"\")","v":""},{"$f":"IF(A81>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z80<>\"\",Z80+1,IF(A81=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z81<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z81-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC81,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC81,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC81,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC81,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC81,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC81,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC81,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC81,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC81,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC81,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC81,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC81,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B81<(Retirement!$B$3+wy+k),B81+1,\"\")","v":""},{"$f":"IF(B82=\"\",\"\",IF(B81<(Retirement!$B$3+wy),C81*(1+preinf),C81*(1+inf)))","v":""},0,"",{"$f":"IF(B82=\"\",\"\",IF(A81<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E82+F81)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B82=\"\",\"\",IF(A81<y+wy,G81*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B82=\"\",\"\",IF(A82>=Retirement!$B$4,(H81-12*IF(D82=\"\",0,D82))*(1+IF(A82<Retirement!$B$4,preretint,retroi)), IF(A82=Retirement!$B$4-1,corptax,IF(F82=\"none\",0,F82)+G82)))","v":""},{"$f":"IF(A82=Retirement!$B$4-1,IF(F82=\"none\",0,F82)+G82-H82,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A82>rety-1,'Cash flow summary'!H82,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A82>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R81<>\"\",R81+1,IF(A82=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R82<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R82-1),\"\")","v":""},{"$f":"IF(A82>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T81<>\"\",T81+1,IF(A82=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T82<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T82-1),\"\")","v":""},{"$f":"IF(A82>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V81<>\"\",V81+1,IF(A82=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V82<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V82-1),\"\")","v":""},{"$f":"IF(A82>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X81<>\"\",X81+1,IF(A82=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X82<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X82-1),\"\")","v":""},{"$f":"IF(A82>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z81<>\"\",Z81+1,IF(A82=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z82<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z82-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC82,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC82,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC82,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC82,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC82,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC82,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC82,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC82,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC82,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC82,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC82,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC82,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B82<(Retirement!$B$3+wy+k),B82+1,\"\")","v":""},{"$f":"IF(B83=\"\",\"\",IF(B82<(Retirement!$B$3+wy),C82*(1+preinf),C82*(1+inf)))","v":""},0,"",{"$f":"IF(B83=\"\",\"\",IF(A82<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E83+F82)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B83=\"\",\"\",IF(A82<y+wy,G82*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B83=\"\",\"\",IF(A83>=Retirement!$B$4,(H82-12*IF(D83=\"\",0,D83))*(1+IF(A83<Retirement!$B$4,preretint,retroi)), IF(A83=Retirement!$B$4-1,corptax,IF(F83=\"none\",0,F83)+G83)))","v":""},{"$f":"IF(A83=Retirement!$B$4-1,IF(F83=\"none\",0,F83)+G83-H83,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A83>rety-1,'Cash flow summary'!H83,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A83>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R82<>\"\",R82+1,IF(A83=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R83<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R83-1),\"\")","v":""},{"$f":"IF(A83>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T82<>\"\",T82+1,IF(A83=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T83<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T83-1),\"\")","v":""},{"$f":"IF(A83>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V82<>\"\",V82+1,IF(A83=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V83<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V83-1),\"\")","v":""},{"$f":"IF(A83>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X82<>\"\",X82+1,IF(A83=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X83<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X83-1),\"\")","v":""},{"$f":"IF(A83>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z82<>\"\",Z82+1,IF(A83=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z83<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z83-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC83,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC83,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC83,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC83,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC83,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC83,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC83,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC83,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC83,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC83,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC83,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC83,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B83<(Retirement!$B$3+wy+k),B83+1,\"\")","v":""},{"$f":"IF(B84=\"\",\"\",IF(B83<(Retirement!$B$3+wy),C83*(1+preinf),C83*(1+inf)))","v":""},0,"",{"$f":"IF(B84=\"\",\"\",IF(A83<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E84+F83)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B84=\"\",\"\",IF(A83<y+wy,G83*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B84=\"\",\"\",IF(A84>=Retirement!$B$4,(H83-12*IF(D84=\"\",0,D84))*(1+IF(A84<Retirement!$B$4,preretint,retroi)), IF(A84=Retirement!$B$4-1,corptax,IF(F84=\"none\",0,F84)+G84)))","v":""},{"$f":"IF(A84=Retirement!$B$4-1,IF(F84=\"none\",0,F84)+G84-H84,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A84>rety-1,'Cash flow summary'!H84,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A84>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R83<>\"\",R83+1,IF(A84=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R84<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R84-1),\"\")","v":""},{"$f":"IF(A84>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T83<>\"\",T83+1,IF(A84=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T84<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T84-1),\"\")","v":""},{"$f":"IF(A84>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V83<>\"\",V83+1,IF(A84=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V84<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V84-1),\"\")","v":""},{"$f":"IF(A84>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X83<>\"\",X83+1,IF(A84=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X84<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X84-1),\"\")","v":""},{"$f":"IF(A84>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z83<>\"\",Z83+1,IF(A84=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z84<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z84-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC84,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC84,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC84,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC84,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC84,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC84,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC84,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC84,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC84,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC84,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC84,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC84,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B84<(Retirement!$B$3+wy+k),B84+1,\"\")","v":""},{"$f":"IF(B85=\"\",\"\",IF(B84<(Retirement!$B$3+wy),C84*(1+preinf),C84*(1+inf)))","v":""},0,"",{"$f":"IF(B85=\"\",\"\",IF(A84<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E85+F84)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B85=\"\",\"\",IF(A84<y+wy,G84*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B85=\"\",\"\",IF(A85>=Retirement!$B$4,(H84-12*IF(D85=\"\",0,D85))*(1+IF(A85<Retirement!$B$4,preretint,retroi)), IF(A85=Retirement!$B$4-1,corptax,IF(F85=\"none\",0,F85)+G85)))","v":""},{"$f":"IF(A85=Retirement!$B$4-1,IF(F85=\"none\",0,F85)+G85-H85,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A85>rety-1,'Cash flow summary'!H85,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A85>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R84<>\"\",R84+1,IF(A85=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R85<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R85-1),\"\")","v":""},{"$f":"IF(A85>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T84<>\"\",T84+1,IF(A85=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T85<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T85-1),\"\")","v":""},{"$f":"IF(A85>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V84<>\"\",V84+1,IF(A85=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V85<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V85-1),\"\")","v":""},{"$f":"IF(A85>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X84<>\"\",X84+1,IF(A85=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X85<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X85-1),\"\")","v":""},{"$f":"IF(A85>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z84<>\"\",Z84+1,IF(A85=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z85<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z85-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC85,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC85,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC85,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC85,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC85,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC85,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC85,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC85,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC85,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC85,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC85,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC85,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B85<(Retirement!$B$3+wy+k),B85+1,\"\")","v":""},{"$f":"IF(B86=\"\",\"\",IF(B85<(Retirement!$B$3+wy),C85*(1+preinf),C85*(1+inf)))","v":""},0,"",{"$f":"IF(B86=\"\",\"\",IF(A85<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E86+F85)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B86=\"\",\"\",IF(A85<y+wy,G85*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B86=\"\",\"\",IF(A86>=Retirement!$B$4,(H85-12*IF(D86=\"\",0,D86))*(1+IF(A86<Retirement!$B$4,preretint,retroi)), IF(A86=Retirement!$B$4-1,corptax,IF(F86=\"none\",0,F86)+G86)))","v":""},{"$f":"IF(A86=Retirement!$B$4-1,IF(F86=\"none\",0,F86)+G86-H86,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A86>rety-1,'Cash flow summary'!H86,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A86>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R85<>\"\",R85+1,IF(A86=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R86<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R86-1),\"\")","v":""},{"$f":"IF(A86>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T85<>\"\",T85+1,IF(A86=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T86<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T86-1),\"\")","v":""},{"$f":"IF(A86>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V85<>\"\",V85+1,IF(A86=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V86<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V86-1),\"\")","v":""},{"$f":"IF(A86>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X85<>\"\",X85+1,IF(A86=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X86<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X86-1),\"\")","v":""},{"$f":"IF(A86>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z85<>\"\",Z85+1,IF(A86=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z86<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z86-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC86,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC86,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC86,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC86,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC86,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC86,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC86,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC86,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC86,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC86,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC86,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC86,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B86<(Retirement!$B$3+wy+k),B86+1,\"\")","v":""},{"$f":"IF(B87=\"\",\"\",IF(B86<(Retirement!$B$3+wy),C86*(1+preinf),C86*(1+inf)))","v":""},0,"",{"$f":"IF(B87=\"\",\"\",IF(A86<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E87+F86)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B87=\"\",\"\",IF(A86<y+wy,G86*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B87=\"\",\"\",IF(A87>=Retirement!$B$4,(H86-12*IF(D87=\"\",0,D87))*(1+IF(A87<Retirement!$B$4,preretint,retroi)), IF(A87=Retirement!$B$4-1,corptax,IF(F87=\"none\",0,F87)+G87)))","v":""},{"$f":"IF(A87=Retirement!$B$4-1,IF(F87=\"none\",0,F87)+G87-H87,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A87>rety-1,'Cash flow summary'!H87,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A87>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R86<>\"\",R86+1,IF(A87=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R87<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R87-1),\"\")","v":""},{"$f":"IF(A87>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T86<>\"\",T86+1,IF(A87=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T87<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T87-1),\"\")","v":""},{"$f":"IF(A87>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V86<>\"\",V86+1,IF(A87=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V87<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V87-1),\"\")","v":""},{"$f":"IF(A87>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X86<>\"\",X86+1,IF(A87=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X87<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X87-1),\"\")","v":""},{"$f":"IF(A87>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z86<>\"\",Z86+1,IF(A87=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z87<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z87-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC87,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC87,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC87,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC87,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC87,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC87,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC87,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC87,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC87,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC87,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC87,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC87,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B87<(Retirement!$B$3+wy+k),B87+1,\"\")","v":""},{"$f":"IF(B88=\"\",\"\",IF(B87<(Retirement!$B$3+wy),C87*(1+preinf),C87*(1+inf)))","v":""},0,"",{"$f":"IF(B88=\"\",\"\",IF(A87<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E88+F87)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B88=\"\",\"\",IF(A87<y+wy,G87*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B88=\"\",\"\",IF(A88>=Retirement!$B$4,(H87-12*IF(D88=\"\",0,D88))*(1+IF(A88<Retirement!$B$4,preretint,retroi)), IF(A88=Retirement!$B$4-1,corptax,IF(F88=\"none\",0,F88)+G88)))","v":""},{"$f":"IF(A88=Retirement!$B$4-1,IF(F88=\"none\",0,F88)+G88-H88,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A88>rety-1,'Cash flow summary'!H88,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A88>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R87<>\"\",R87+1,IF(A88=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R88<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R88-1),\"\")","v":""},{"$f":"IF(A88>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T87<>\"\",T87+1,IF(A88=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T88<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T88-1),\"\")","v":""},{"$f":"IF(A88>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V87<>\"\",V87+1,IF(A88=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V88<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V88-1),\"\")","v":""},{"$f":"IF(A88>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X87<>\"\",X87+1,IF(A88=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X88<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X88-1),\"\")","v":""},{"$f":"IF(A88>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z87<>\"\",Z87+1,IF(A88=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z88<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z88-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC88,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC88,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC88,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC88,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC88,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC88,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC88,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC88,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC88,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC88,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC88,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC88,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B88<(Retirement!$B$3+wy+k),B88+1,\"\")","v":""},{"$f":"IF(B89=\"\",\"\",IF(B88<(Retirement!$B$3+wy),C88*(1+preinf),C88*(1+inf)))","v":""},0,"",{"$f":"IF(B89=\"\",\"\",IF(A88<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E89+F88)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B89=\"\",\"\",IF(A88<y+wy,G88*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B89=\"\",\"\",IF(A89>=Retirement!$B$4,(H88-12*IF(D89=\"\",0,D89))*(1+IF(A89<Retirement!$B$4,preretint,retroi)), IF(A89=Retirement!$B$4-1,corptax,IF(F89=\"none\",0,F89)+G89)))","v":""},{"$f":"IF(A89=Retirement!$B$4-1,IF(F89=\"none\",0,F89)+G89-H89,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A89>rety-1,'Cash flow summary'!H89,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A89>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R88<>\"\",R88+1,IF(A89=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R89<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R89-1),\"\")","v":""},{"$f":"IF(A89>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T88<>\"\",T88+1,IF(A89=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T89<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T89-1),\"\")","v":""},{"$f":"IF(A89>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V88<>\"\",V88+1,IF(A89=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V89<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V89-1),\"\")","v":""},{"$f":"IF(A89>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X88<>\"\",X88+1,IF(A89=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X89<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X89-1),\"\")","v":""},{"$f":"IF(A89>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z88<>\"\",Z88+1,IF(A89=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z89<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z89-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC89,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC89,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC89,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC89,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC89,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC89,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC89,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC89,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC89,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC89,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC89,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC89,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B89<(Retirement!$B$3+wy+k),B89+1,\"\")","v":""},{"$f":"IF(B90=\"\",\"\",IF(B89<(Retirement!$B$3+wy),C89*(1+preinf),C89*(1+inf)))","v":""},0,"",{"$f":"IF(B90=\"\",\"\",IF(A89<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E90+F89)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B90=\"\",\"\",IF(A89<y+wy,G89*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B90=\"\",\"\",IF(A90>=Retirement!$B$4,(H89-12*IF(D90=\"\",0,D90))*(1+IF(A90<Retirement!$B$4,preretint,retroi)), IF(A90=Retirement!$B$4-1,corptax,IF(F90=\"none\",0,F90)+G90)))","v":""},{"$f":"IF(A90=Retirement!$B$4-1,IF(F90=\"none\",0,F90)+G90-H90,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A90>rety-1,'Cash flow summary'!H90,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A90>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R89<>\"\",R89+1,IF(A90=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R90<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R90-1),\"\")","v":""},{"$f":"IF(A90>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T89<>\"\",T89+1,IF(A90=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T90<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T90-1),\"\")","v":""},{"$f":"IF(A90>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V89<>\"\",V89+1,IF(A90=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V90<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V90-1),\"\")","v":""},{"$f":"IF(A90>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X89<>\"\",X89+1,IF(A90=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X90<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X90-1),\"\")","v":""},{"$f":"IF(A90>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z89<>\"\",Z89+1,IF(A90=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z90<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z90-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC90,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC90,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC90,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC90,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC90,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC90,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC90,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC90,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC90,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC90,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC90,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC90,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B90<(Retirement!$B$3+wy+k),B90+1,\"\")","v":""},{"$f":"IF(B91=\"\",\"\",IF(B90<(Retirement!$B$3+wy),C90*(1+preinf),C90*(1+inf)))","v":""},0,"",{"$f":"IF(B91=\"\",\"\",IF(A90<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E91+F90)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B91=\"\",\"\",IF(A90<y+wy,G90*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B91=\"\",\"\",IF(A91>=Retirement!$B$4,(H90-12*IF(D91=\"\",0,D91))*(1+IF(A91<Retirement!$B$4,preretint,retroi)), IF(A91=Retirement!$B$4-1,corptax,IF(F91=\"none\",0,F91)+G91)))","v":""},{"$f":"IF(A91=Retirement!$B$4-1,IF(F91=\"none\",0,F91)+G91-H91,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A91>rety-1,'Cash flow summary'!H91,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A91>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R90<>\"\",R90+1,IF(A91=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R91<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R91-1),\"\")","v":""},{"$f":"IF(A91>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T90<>\"\",T90+1,IF(A91=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T91<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T91-1),\"\")","v":""},{"$f":"IF(A91>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V90<>\"\",V90+1,IF(A91=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V91<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V91-1),\"\")","v":""},{"$f":"IF(A91>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X90<>\"\",X90+1,IF(A91=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X91<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X91-1),\"\")","v":""},{"$f":"IF(A91>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z90<>\"\",Z90+1,IF(A91=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z91<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z91-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC91,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC91,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC91,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC91,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC91,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC91,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC91,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC91,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC91,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC91,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC91,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC91,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B91<(Retirement!$B$3+wy+k),B91+1,\"\")","v":""},{"$f":"IF(B92=\"\",\"\",IF(B91<(Retirement!$B$3+wy),C91*(1+preinf),C91*(1+inf)))","v":""},0,"",{"$f":"IF(B92=\"\",\"\",IF(A91<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E92+F91)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B92=\"\",\"\",IF(A91<y+wy,G91*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B92=\"\",\"\",IF(A92>=Retirement!$B$4,(H91-12*IF(D92=\"\",0,D92))*(1+IF(A92<Retirement!$B$4,preretint,retroi)), IF(A92=Retirement!$B$4-1,corptax,IF(F92=\"none\",0,F92)+G92)))","v":""},{"$f":"IF(A92=Retirement!$B$4-1,IF(F92=\"none\",0,F92)+G92-H92,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A92>rety-1,'Cash flow summary'!H92,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A92>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R91<>\"\",R91+1,IF(A92=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R92<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R92-1),\"\")","v":""},{"$f":"IF(A92>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T91<>\"\",T91+1,IF(A92=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T92<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T92-1),\"\")","v":""},{"$f":"IF(A92>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V91<>\"\",V91+1,IF(A92=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V92<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V92-1),\"\")","v":""},{"$f":"IF(A92>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X91<>\"\",X91+1,IF(A92=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X92<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X92-1),\"\")","v":""},{"$f":"IF(A92>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z91<>\"\",Z91+1,IF(A92=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z92<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z92-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC92,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC92,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC92,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC92,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC92,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC92,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC92,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC92,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC92,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC92,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC92,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC92,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B92<(Retirement!$B$3+wy+k),B92+1,\"\")","v":""},{"$f":"IF(B93=\"\",\"\",IF(B92<(Retirement!$B$3+wy),C92*(1+preinf),C92*(1+inf)))","v":""},0,"",{"$f":"IF(B93=\"\",\"\",IF(A92<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E93+F92)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B93=\"\",\"\",IF(A92<y+wy,G92*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B93=\"\",\"\",IF(A93>=Retirement!$B$4,(H92-12*IF(D93=\"\",0,D93))*(1+IF(A93<Retirement!$B$4,preretint,retroi)), IF(A93=Retirement!$B$4-1,corptax,IF(F93=\"none\",0,F93)+G93)))","v":""},{"$f":"IF(A93=Retirement!$B$4-1,IF(F93=\"none\",0,F93)+G93-H93,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A93>rety-1,'Cash flow summary'!H93,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A93>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R92<>\"\",R92+1,IF(A93=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R93<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R93-1),\"\")","v":""},{"$f":"IF(A93>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T92<>\"\",T92+1,IF(A93=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T93<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T93-1),\"\")","v":""},{"$f":"IF(A93>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V92<>\"\",V92+1,IF(A93=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V93<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V93-1),\"\")","v":""},{"$f":"IF(A93>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X92<>\"\",X92+1,IF(A93=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X93<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X93-1),\"\")","v":""},{"$f":"IF(A93>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z92<>\"\",Z92+1,IF(A93=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z93<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z93-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC93,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC93,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC93,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC93,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC93,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC93,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC93,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC93,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC93,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC93,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC93,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC93,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"",{"$f":"IF(AC93<rg2start,\"\",IF(AC93>rg2cs2,\"\",1))","v":""},null,0]
["",{"$f":"IF(B93<(Retirement!$B$3+wy+k),B93+1,\"\")","v":""},{"$f":"IF(B94=\"\",\"\",IF(B93<(Retirement!$B$3+wy),C93*(1+preinf),C93*(1+inf)))","v":""},0,"",{"$f":"IF(B94=\"\",\"\",IF(A93<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E94+F93)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B94=\"\",\"\",IF(A93<y+wy,G93*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B94=\"\",\"\",IF(A94>=Retirement!$B$4,(H93-12*IF(D94=\"\",0,D94))*(1+IF(A94<Retirement!$B$4,preretint,retroi)), IF(A94=Retirement!$B$4-1,corptax,IF(F94=\"none\",0,F94)+G94)))","v":""},{"$f":"IF(A94=Retirement!$B$4-1,IF(F94=\"none\",0,F94)+G94-H94,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A94>rety-1,'Cash flow summary'!H94,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A94>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R93<>\"\",R93+1,IF(A94=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R94<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R94-1),\"\")","v":""},{"$f":"IF(A94>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T93<>\"\",T93+1,IF(A94=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T94<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T94-1),\"\")","v":""},{"$f":"IF(A94>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V93<>\"\",V93+1,IF(A94=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V94<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V94-1),\"\")","v":""},{"$f":"IF(A94>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X93<>\"\",X93+1,IF(A94=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X94<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X94-1),\"\")","v":""},{"$f":"IF(A94>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z93<>\"\",Z93+1,IF(A94=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z94<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z94-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC94,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC94,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC94,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC94,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC94,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC94,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC94,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC94,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC94,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC94,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC94,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC94,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B94<(Retirement!$B$3+wy+k),B94+1,\"\")","v":""},{"$f":"IF(B95=\"\",\"\",IF(B94<(Retirement!$B$3+wy),C94*(1+preinf),C94*(1+inf)))","v":""},0,"",{"$f":"IF(B95=\"\",\"\",IF(A94<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E95+F94)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B95=\"\",\"\",IF(A94<y+wy,G94*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B95=\"\",\"\",IF(A95>=Retirement!$B$4,(H94-12*IF(D95=\"\",0,D95))*(1+IF(A95<Retirement!$B$4,preretint,retroi)), IF(A95=Retirement!$B$4-1,corptax,IF(F95=\"none\",0,F95)+G95)))","v":""},{"$f":"IF(A95=Retirement!$B$4-1,IF(F95=\"none\",0,F95)+G95-H95,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A95>rety-1,'Cash flow summary'!H95,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A95>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R94<>\"\",R94+1,IF(A95=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R95<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R95-1),\"\")","v":""},{"$f":"IF(A95>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T94<>\"\",T94+1,IF(A95=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T95<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T95-1),\"\")","v":""},{"$f":"IF(A95>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V94<>\"\",V94+1,IF(A95=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V95<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V95-1),\"\")","v":""},{"$f":"IF(A95>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X94<>\"\",X94+1,IF(A95=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X95<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X95-1),\"\")","v":""},{"$f":"IF(A95>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z94<>\"\",Z94+1,IF(A95=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z95<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z95-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC95,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC95,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC95,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC95,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC95,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC95,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC95,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC95,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC95,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC95,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC95,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC95,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B95<(Retirement!$B$3+wy+k),B95+1,\"\")","v":""},{"$f":"IF(B96=\"\",\"\",IF(B95<(Retirement!$B$3+wy),C95*(1+preinf),C95*(1+inf)))","v":""},0,"",{"$f":"IF(B96=\"\",\"\",IF(A95<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E96+F95)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B96=\"\",\"\",IF(A95<y+wy,G95*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B96=\"\",\"\",IF(A96>=Retirement!$B$4,(H95-12*IF(D96=\"\",0,D96))*(1+IF(A96<Retirement!$B$4,preretint,retroi)), IF(A96=Retirement!$B$4-1,corptax,IF(F96=\"none\",0,F96)+G96)))","v":""},{"$f":"IF(A96=Retirement!$B$4-1,IF(F96=\"none\",0,F96)+G96-H96,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A96>rety-1,'Cash flow summary'!H96,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A96>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R95<>\"\",R95+1,IF(A96=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R96<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R96-1),\"\")","v":""},{"$f":"IF(A96>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T95<>\"\",T95+1,IF(A96=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T96<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T96-1),\"\")","v":""},{"$f":"IF(A96>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V95<>\"\",V95+1,IF(A96=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V96<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V96-1),\"\")","v":""},{"$f":"IF(A96>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X95<>\"\",X95+1,IF(A96=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X96<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X96-1),\"\")","v":""},{"$f":"IF(A96>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z95<>\"\",Z95+1,IF(A96=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z96<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z96-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC96,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC96,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC96,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC96,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC96,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC96,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC96,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC96,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC96,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC96,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC96,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC96,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B96<(Retirement!$B$3+wy+k),B96+1,\"\")","v":""},{"$f":"IF(B97=\"\",\"\",IF(B96<(Retirement!$B$3+wy),C96*(1+preinf),C96*(1+inf)))","v":""},0,"",{"$f":"IF(B97=\"\",\"\",IF(A96<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E97+F96)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B97=\"\",\"\",IF(A96<y+wy,G96*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B97=\"\",\"\",IF(A97>=Retirement!$B$4,(H96-12*IF(D97=\"\",0,D97))*(1+IF(A97<Retirement!$B$4,preretint,retroi)), IF(A97=Retirement!$B$4-1,corptax,IF(F97=\"none\",0,F97)+G97)))","v":""},{"$f":"IF(A97=Retirement!$B$4-1,IF(F97=\"none\",0,F97)+G97-H97,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A97>rety-1,'Cash flow summary'!H97,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A97>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R96<>\"\",R96+1,IF(A97=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R97<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R97-1),\"\")","v":""},{"$f":"IF(A97>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T96<>\"\",T96+1,IF(A97=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T97<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T97-1),\"\")","v":""},{"$f":"IF(A97>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V96<>\"\",V96+1,IF(A97=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V97<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V97-1),\"\")","v":""},{"$f":"IF(A97>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X96<>\"\",X96+1,IF(A97=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X97<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X97-1),\"\")","v":""},{"$f":"IF(A97>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z96<>\"\",Z96+1,IF(A97=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z97<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z97-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC97,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC97,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC97,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC97,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC97,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC97,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC97,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC97,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC97,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC97,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC97,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC97,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B97<(Retirement!$B$3+wy+k),B97+1,\"\")","v":""},{"$f":"IF(B98=\"\",\"\",IF(B97<(Retirement!$B$3+wy),C97*(1+preinf),C97*(1+inf)))","v":""},0,"",{"$f":"IF(B98=\"\",\"\",IF(A97<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E98+F97)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B98=\"\",\"\",IF(A97<y+wy,G97*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B98=\"\",\"\",IF(A98>=Retirement!$B$4,(H97-12*IF(D98=\"\",0,D98))*(1+IF(A98<Retirement!$B$4,preretint,retroi)), IF(A98=Retirement!$B$4-1,corptax,IF(F98=\"none\",0,F98)+G98)))","v":""},{"$f":"IF(A98=Retirement!$B$4-1,IF(F98=\"none\",0,F98)+G98-H98,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A98>rety-1,'Cash flow summary'!H98,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A98>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R97<>\"\",R97+1,IF(A98=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R98<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R98-1),\"\")","v":""},{"$f":"IF(A98>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T97<>\"\",T97+1,IF(A98=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T98<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T98-1),\"\")","v":""},{"$f":"IF(A98>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V97<>\"\",V97+1,IF(A98=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V98<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V98-1),\"\")","v":""},{"$f":"IF(A98>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X97<>\"\",X97+1,IF(A98=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X98<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X98-1),\"\")","v":""},{"$f":"IF(A98>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z97<>\"\",Z97+1,IF(A98=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z98<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z98-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC98,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC98,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC98,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC98,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC98,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC98,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC98,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC98,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC98,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC98,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC98,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC98,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B98<(Retirement!$B$3+wy+k),B98+1,\"\")","v":""},{"$f":"IF(B99=\"\",\"\",IF(B98<(Retirement!$B$3+wy),C98*(1+preinf),C98*(1+inf)))","v":""},0,"",{"$f":"IF(B99=\"\",\"\",IF(A98<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E99+F98)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B99=\"\",\"\",IF(A98<y+wy,G98*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B99=\"\",\"\",IF(A99>=Retirement!$B$4,(H98-12*IF(D99=\"\",0,D99))*(1+IF(A99<Retirement!$B$4,preretint,retroi)), IF(A99=Retirement!$B$4-1,corptax,IF(F99=\"none\",0,F99)+G99)))","v":""},{"$f":"IF(A99=Retirement!$B$4-1,IF(F99=\"none\",0,F99)+G99-H99,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A99>rety-1,'Cash flow summary'!H99,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A99>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R98<>\"\",R98+1,IF(A99=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R99<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R99-1),\"\")","v":""},{"$f":"IF(A99>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T98<>\"\",T98+1,IF(A99=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T99<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T99-1),\"\")","v":""},{"$f":"IF(A99>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V98<>\"\",V98+1,IF(A99=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V99<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V99-1),\"\")","v":""},{"$f":"IF(A99>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X98<>\"\",X98+1,IF(A99=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X99<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X99-1),\"\")","v":""},{"$f":"IF(A99>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z98<>\"\",Z98+1,IF(A99=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z99<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z99-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC99,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC99,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC99,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC99,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC99,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC99,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC99,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC99,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC99,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC99,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC99,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC99,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B99<(Retirement!$B$3+wy+k),B99+1,\"\")","v":""},{"$f":"IF(B100=\"\",\"\",IF(B99<(Retirement!$B$3+wy),C99*(1+preinf),C99*(1+inf)))","v":""},0,"",{"$f":"IF(B100=\"\",\"\",IF(A99<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E100+F99)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B100=\"\",\"\",IF(A99<y+wy,G99*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B100=\"\",\"\",IF(A100>=Retirement!$B$4,(H99-12*IF(D100=\"\",0,D100))*(1+IF(A100<Retirement!$B$4,preretint,retroi)), IF(A100=Retirement!$B$4-1,corptax,IF(F100=\"none\",0,F100)+G100)))","v":""},{"$f":"IF(A100=Retirement!$B$4-1,IF(F100=\"none\",0,F100)+G100-H100,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A100>rety-1,'Cash flow summary'!H100,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A100>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R99<>\"\",R99+1,IF(A100=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R100<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R100-1),\"\")","v":""},{"$f":"IF(A100>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T99<>\"\",T99+1,IF(A100=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T100<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T100-1),\"\")","v":""},{"$f":"IF(A100>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V99<>\"\",V99+1,IF(A100=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V100<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V100-1),\"\")","v":""},{"$f":"IF(A100>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X99<>\"\",X99+1,IF(A100=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X100<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X100-1),\"\")","v":""},{"$f":"IF(A100>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z99<>\"\",Z99+1,IF(A100=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z100<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z100-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC100,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC100,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC100,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC100,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC100,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC100,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC100,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC100,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC100,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC100,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC100,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC100,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B100<(Retirement!$B$3+wy+k),B100+1,\"\")","v":""},{"$f":"IF(B101=\"\",\"\",IF(B100<(Retirement!$B$3+wy),C100*(1+preinf),C100*(1+inf)))","v":""},{"$f":"IF(B101=\"\",0,IF(A101>=(y+wy+1),(((1+inf)^(A101-y-wy-1)*PMT(((1+retroi)/(1+inf)-1),(k),-corptax,,1))/12),0))","v":0},"",{"$f":"IF(B101=\"\",\"\",IF(A100<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E101+F100)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B101=\"\",\"\",IF(A100<y+wy,G100*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B101=\"\",\"\",IF(A101>=Retirement!$B$4,(H100-12*IF(D101=\"\",0,D101))*(1+IF(A101<Retirement!$B$4,preretint,retroi)), IF(A101=Retirement!$B$4-1,corptax,IF(F101=\"none\",0,F101)+G101)))","v":""},{"$f":"IF(A101=Retirement!$B$4-1,IF(F101=\"none\",0,F101)+G101-H101,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A101>rety-1,'Cash flow summary'!H101,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A101>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R100<>\"\",R100+1,IF(A101=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R101<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R101-1),\"\")","v":""},{"$f":"IF(A101>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T100<>\"\",T100+1,IF(A101=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T101<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T101-1),\"\")","v":""},{"$f":"IF(A101>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V100<>\"\",V100+1,IF(A101=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V101<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V101-1),\"\")","v":""},{"$f":"IF(A101>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X100<>\"\",X100+1,IF(A101=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X101<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X101-1),\"\")","v":""},{"$f":"IF(A101>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z100<>\"\",Z100+1,IF(A101=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z101<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z101-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC101,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC101,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC101,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC101,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC101,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC101,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC101,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC101,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC101,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC101,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC101,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC101,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B101<(Retirement!$B$3+wy+k),B101+1,\"\")","v":""},{"$f":"IF(B102=\"\",\"\",IF(B101<(Retirement!$B$3+wy),C101*(1+preinf),C101*(1+inf)))","v":""},0,{"$f":"IF(B102=\"\",\"\",IF(A102-(y+wy)>0,0,IF(E101=\"none\",0,E101)+IF(E101=\"none\",0,E101)*gd))","v":""},{"$f":"IF(B102=\"\",\"\",IF(A101<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E102+F101)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B102=\"\",\"\",IF(A101<y+wy,G101*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B102=\"\",\"\",IF(A102>=Retirement!$B$4,(H101-12*IF(D102=\"\",0,D102))*(1+IF(A102<Retirement!$B$4,preretint,retroi)), IF(A102=Retirement!$B$4-1,corptax,IF(F102=\"none\",0,F102)+G102)))","v":""},{"$f":"IF(A102=Retirement!$B$4-1,IF(F102=\"none\",0,F102)+G102-H102,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A102>rety-1,'Cash flow summary'!H102,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A102>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R101<>\"\",R101+1,IF(A102=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R102<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R102-1),\"\")","v":""},{"$f":"IF(A102>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T101<>\"\",T101+1,IF(A102=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T102<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T102-1),\"\")","v":""},{"$f":"IF(A102>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V101<>\"\",V101+1,IF(A102=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V102<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V102-1),\"\")","v":""},{"$f":"IF(A102>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X101<>\"\",X101+1,IF(A102=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X102<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X102-1),\"\")","v":""},{"$f":"IF(A102>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z101<>\"\",Z101+1,IF(A102=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z102<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z102-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC102,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC102,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC102,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC102,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC102,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC102,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC102,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC102,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC102,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC102,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC102,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC102,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B102<(Retirement!$B$3+wy+k),B102+1,\"\")","v":""},{"$f":"IF(B103=\"\",\"\",IF(B102<(Retirement!$B$3+wy),C102*(1+preinf),C102*(1+inf)))","v":""},0,"",{"$f":"IF(B103=\"\",\"\",IF(A102<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E103+F102)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B103=\"\",\"\",IF(A102<y+wy,G102*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B103=\"\",\"\",IF(A103>=Retirement!$B$4,(H102-12*IF(D103=\"\",0,D103))*(1+IF(A103<Retirement!$B$4,preretint,retroi)), IF(A103=Retirement!$B$4-1,corptax,IF(F103=\"none\",0,F103)+G103)))","v":""},{"$f":"IF(A103=Retirement!$B$4-1,IF(F103=\"none\",0,F103)+G103-H103,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A103>rety-1,'Cash flow summary'!H103,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A103>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R102<>\"\",R102+1,IF(A103=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R103<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R103-1),\"\")","v":""},{"$f":"IF(A103>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T102<>\"\",T102+1,IF(A103=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T103<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T103-1),\"\")","v":""},{"$f":"IF(A103>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V102<>\"\",V102+1,IF(A103=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V103<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V103-1),\"\")","v":""},{"$f":"IF(A103>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X102<>\"\",X102+1,IF(A103=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X103<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X103-1),\"\")","v":""},{"$f":"IF(A103>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z102<>\"\",Z102+1,IF(A103=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z103<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z103-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC103,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC103,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC103,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC103,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC103,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC103,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC103,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC103,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC103,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC103,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC103,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC103,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B103<(Retirement!$B$3+wy+k),B103+1,\"\")","v":""},{"$f":"IF(B104=\"\",\"\",IF(B103<(Retirement!$B$3+wy),C103*(1+preinf),C103*(1+inf)))","v":""},0,"",{"$f":"IF(B104=\"\",\"\",IF(A103<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E104+F103)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B104=\"\",\"\",IF(A103<y+wy,G103*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B104=\"\",\"\",IF(A104>=Retirement!$B$4,(H103-12*IF(D104=\"\",0,D104))*(1+IF(A104<Retirement!$B$4,preretint,retroi)), IF(A104=Retirement!$B$4-1,corptax,IF(F104=\"none\",0,F104)+G104)))","v":""},{"$f":"IF(A104=Retirement!$B$4-1,IF(F104=\"none\",0,F104)+G104-H104,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A104>rety-1,'Cash flow summary'!H104,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A104>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R103<>\"\",R103+1,IF(A104=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R104<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R104-1),\"\")","v":""},{"$f":"IF(A104>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T103<>\"\",T103+1,IF(A104=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T104<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T104-1),\"\")","v":""},{"$f":"IF(A104>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V103<>\"\",V103+1,IF(A104=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V104<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V104-1),\"\")","v":""},{"$f":"IF(A104>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X103<>\"\",X103+1,IF(A104=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X104<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X104-1),\"\")","v":""},{"$f":"IF(A104>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z103<>\"\",Z103+1,IF(A104=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z104<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z104-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC104,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC104,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC104,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC104,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC104,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC104,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC104,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC104,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC104,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC104,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC104,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC104,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B104<(Retirement!$B$3+wy+k),B104+1,\"\")","v":""},{"$f":"IF(B105=\"\",\"\",IF(B104<(Retirement!$B$3+wy),C104*(1+preinf),C104*(1+inf)))","v":""},0,"",{"$f":"IF(B105=\"\",\"\",IF(A104<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E105+F104)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B105=\"\",\"\",IF(A104<y+wy,G104*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B105=\"\",\"\",IF(A105>=Retirement!$B$4,(H104-12*IF(D105=\"\",0,D105))*(1+IF(A105<Retirement!$B$4,preretint,retroi)), IF(A105=Retirement!$B$4-1,corptax,IF(F105=\"none\",0,F105)+G105)))","v":""},{"$f":"IF(A105=Retirement!$B$4-1,IF(F105=\"none\",0,F105)+G105-H105,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A105>rety-1,'Cash flow summary'!H105,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A105>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R104<>\"\",R104+1,IF(A105=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R105<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R105-1),\"\")","v":""},{"$f":"IF(A105>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T104<>\"\",T104+1,IF(A105=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T105<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T105-1),\"\")","v":""},{"$f":"IF(A105>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V104<>\"\",V104+1,IF(A105=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V105<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V105-1),\"\")","v":""},{"$f":"IF(A105>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X104<>\"\",X104+1,IF(A105=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X105<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X105-1),\"\")","v":""},{"$f":"IF(A105>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z104<>\"\",Z104+1,IF(A105=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z105<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z105-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC105,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC105,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC105,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC105,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC105,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC105,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC105,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC105,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC105,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC105,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC105,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC105,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B105<(Retirement!$B$3+wy+k),B105+1,\"\")","v":""},{"$f":"IF(B106=\"\",\"\",IF(B105<(Retirement!$B$3+wy),C105*(1+preinf),C105*(1+inf)))","v":""},0,"",{"$f":"IF(B106=\"\",\"\",IF(A105<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E106+F105)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B106=\"\",\"\",IF(A105<y+wy,G105*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B106=\"\",\"\",IF(A106>=Retirement!$B$4,(H105-12*IF(D106=\"\",0,D106))*(1+IF(A106<Retirement!$B$4,preretint,retroi)), IF(A106=Retirement!$B$4-1,corptax,IF(F106=\"none\",0,F106)+G106)))","v":""},{"$f":"IF(A106=Retirement!$B$4-1,IF(F106=\"none\",0,F106)+G106-H106,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A106>rety-1,'Cash flow summary'!H106,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A106>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R105<>\"\",R105+1,IF(A106=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R106<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R106-1),\"\")","v":""},{"$f":"IF(A106>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T105<>\"\",T105+1,IF(A106=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T106<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T106-1),\"\")","v":""},{"$f":"IF(A106>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V105<>\"\",V105+1,IF(A106=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V106<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V106-1),\"\")","v":""},{"$f":"IF(A106>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X105<>\"\",X105+1,IF(A106=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X106<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X106-1),\"\")","v":""},{"$f":"IF(A106>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z105<>\"\",Z105+1,IF(A106=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z106<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z106-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC106,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC106,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC106,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC106,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC106,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC106,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC106,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC106,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC106,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC106,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC106,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC106,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B106<(Retirement!$B$3+wy+k),B106+1,\"\")","v":""},{"$f":"IF(B107=\"\",\"\",IF(B106<(Retirement!$B$3+wy),C106*(1+preinf),C106*(1+inf)))","v":""},0,"",{"$f":"IF(B107=\"\",\"\",IF(A106<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E107+F106)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B107=\"\",\"\",IF(A106<y+wy,G106*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B107=\"\",\"\",IF(A107>=Retirement!$B$4,(H106-12*IF(D107=\"\",0,D107))*(1+IF(A107<Retirement!$B$4,preretint,retroi)), IF(A107=Retirement!$B$4-1,corptax,IF(F107=\"none\",0,F107)+G107)))","v":""},{"$f":"IF(A107=Retirement!$B$4-1,IF(F107=\"none\",0,F107)+G107-H107,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A107>rety-1,'Cash flow summary'!H107,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A107>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R106<>\"\",R106+1,IF(A107=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R107<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R107-1),\"\")","v":""},{"$f":"IF(A107>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T106<>\"\",T106+1,IF(A107=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T107<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T107-1),\"\")","v":""},{"$f":"IF(A107>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V106<>\"\",V106+1,IF(A107=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V107<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V107-1),\"\")","v":""},{"$f":"IF(A107>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X106<>\"\",X106+1,IF(A107=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X107<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X107-1),\"\")","v":""},{"$f":"IF(A107>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z106<>\"\",Z106+1,IF(A107=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z107<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z107-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC107,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC107,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC107,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC107,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC107,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC107,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC107,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC107,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC107,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC107,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC107,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC107,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B107<(Retirement!$B$3+wy+k),B107+1,\"\")","v":""},{"$f":"IF(B108=\"\",\"\",IF(B107<(Retirement!$B$3+wy),C107*(1+preinf),C107*(1+inf)))","v":""},0,"",{"$f":"IF(B108=\"\",\"\",IF(A107<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E108+F107)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B108=\"\",\"\",IF(A107<y+wy,G107*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B108=\"\",\"\",IF(A108>=Retirement!$B$4,(H107-12*IF(D108=\"\",0,D108))*(1+IF(A108<Retirement!$B$4,preretint,retroi)), IF(A108=Retirement!$B$4-1,corptax,IF(F108=\"none\",0,F108)+G108)))","v":""},{"$f":"IF(A108=Retirement!$B$4-1,IF(F108=\"none\",0,F108)+G108-H108,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A108>rety-1,'Cash flow summary'!H108,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A108>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R107<>\"\",R107+1,IF(A108=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R108<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R108-1),\"\")","v":""},{"$f":"IF(A108>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T107<>\"\",T107+1,IF(A108=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T108<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T108-1),\"\")","v":""},{"$f":"IF(A108>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V107<>\"\",V107+1,IF(A108=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V108<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V108-1),\"\")","v":""},{"$f":"IF(A108>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X107<>\"\",X107+1,IF(A108=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X108<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X108-1),\"\")","v":""},{"$f":"IF(A108>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z107<>\"\",Z107+1,IF(A108=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z108<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z108-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC108,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC108,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC108,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC108,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC108,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC108,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC108,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC108,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC108,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC108,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC108,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC108,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B108<(Retirement!$B$3+wy+k),B108+1,\"\")","v":""},{"$f":"IF(B109=\"\",\"\",IF(B108<(Retirement!$B$3+wy),C108*(1+preinf),C108*(1+inf)))","v":""},0,"",{"$f":"IF(B109=\"\",\"\",IF(A108<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E109+F108)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B109=\"\",\"\",IF(A108<y+wy,G108*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B109=\"\",\"\",IF(A109>=Retirement!$B$4,(H108-12*IF(D109=\"\",0,D109))*(1+IF(A109<Retirement!$B$4,preretint,retroi)), IF(A109=Retirement!$B$4-1,corptax,IF(F109=\"none\",0,F109)+G109)))","v":""},{"$f":"IF(A109=Retirement!$B$4-1,IF(F109=\"none\",0,F109)+G109-H109,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A109>rety-1,'Cash flow summary'!H109,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A109>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R108<>\"\",R108+1,IF(A109=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R109<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R109-1),\"\")","v":""},{"$f":"IF(A109>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T108<>\"\",T108+1,IF(A109=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T109<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T109-1),\"\")","v":""},{"$f":"IF(A109>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V108<>\"\",V108+1,IF(A109=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V109<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V109-1),\"\")","v":""},{"$f":"IF(A109>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X108<>\"\",X108+1,IF(A109=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X109<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X109-1),\"\")","v":""},{"$f":"IF(A109>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z108<>\"\",Z108+1,IF(A109=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z109<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z109-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC109,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC109,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC109,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC109,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC109,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC109,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC109,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC109,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC109,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC109,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC109,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC109,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B109<(Retirement!$B$3+wy+k),B109+1,\"\")","v":""},{"$f":"IF(B110=\"\",\"\",IF(B109<(Retirement!$B$3+wy),C109*(1+preinf),C109*(1+inf)))","v":""},0,"",{"$f":"IF(B110=\"\",\"\",IF(A109<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E110+F109)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B110=\"\",\"\",IF(A109<y+wy,G109*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B110=\"\",\"\",IF(A110>=Retirement!$B$4,(H109-12*IF(D110=\"\",0,D110))*(1+IF(A110<Retirement!$B$4,preretint,retroi)), IF(A110=Retirement!$B$4-1,corptax,IF(F110=\"none\",0,F110)+G110)))","v":""},{"$f":"IF(A110=Retirement!$B$4-1,IF(F110=\"none\",0,F110)+G110-H110,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A110>rety-1,'Cash flow summary'!H110,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A110>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R109<>\"\",R109+1,IF(A110=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R110<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R110-1),\"\")","v":""},{"$f":"IF(A110>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T109<>\"\",T109+1,IF(A110=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T110<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T110-1),\"\")","v":""},{"$f":"IF(A110>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V109<>\"\",V109+1,IF(A110=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V110<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V110-1),\"\")","v":""},{"$f":"IF(A110>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X109<>\"\",X109+1,IF(A110=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X110<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X110-1),\"\")","v":""},{"$f":"IF(A110>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z109<>\"\",Z109+1,IF(A110=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z110<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z110-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC110,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC110,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC110,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC110,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC110,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC110,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC110,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC110,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC110,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC110,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC110,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC110,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B110<(Retirement!$B$3+wy+k),B110+1,\"\")","v":""},{"$f":"IF(B111=\"\",\"\",IF(B110<(Retirement!$B$3+wy),C110*(1+preinf),C110*(1+inf)))","v":""},0,"",{"$f":"IF(B111=\"\",\"\",IF(A110<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E111+F110)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B111=\"\",\"\",IF(A110<y+wy,G110*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B111=\"\",\"\",IF(A111>=Retirement!$B$4,(H110-12*IF(D111=\"\",0,D111))*(1+IF(A111<Retirement!$B$4,preretint,retroi)), IF(A111=Retirement!$B$4-1,corptax,IF(F111=\"none\",0,F111)+G111)))","v":""},{"$f":"IF(A111=Retirement!$B$4-1,IF(F111=\"none\",0,F111)+G111-H111,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A111>rety-1,'Cash flow summary'!H111,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A111>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R110<>\"\",R110+1,IF(A111=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R111<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R111-1),\"\")","v":""},{"$f":"IF(A111>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T110<>\"\",T110+1,IF(A111=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T111<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T111-1),\"\")","v":""},{"$f":"IF(A111>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V110<>\"\",V110+1,IF(A111=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V111<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V111-1),\"\")","v":""},{"$f":"IF(A111>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X110<>\"\",X110+1,IF(A111=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X111<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X111-1),\"\")","v":""},{"$f":"IF(A111>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z110<>\"\",Z110+1,IF(A111=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z111<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z111-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC111,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC111,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC111,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC111,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC111,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC111,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC111,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC111,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC111,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC111,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC111,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC111,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B111<(Retirement!$B$3+wy+k),B111+1,\"\")","v":""},{"$f":"IF(B112=\"\",\"\",IF(B111<(Retirement!$B$3+wy),C111*(1+preinf),C111*(1+inf)))","v":""},0,"",{"$f":"IF(B112=\"\",\"\",IF(A111<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E112+F111)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B112=\"\",\"\",IF(A111<y+wy,G111*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B112=\"\",\"\",IF(A112>=Retirement!$B$4,(H111-12*IF(D112=\"\",0,D112))*(1+IF(A112<Retirement!$B$4,preretint,retroi)), IF(A112=Retirement!$B$4-1,corptax,IF(F112=\"none\",0,F112)+G112)))","v":""},{"$f":"IF(A112=Retirement!$B$4-1,IF(F112=\"none\",0,F112)+G112-H112,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A112>rety-1,'Cash flow summary'!H112,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A112>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R111<>\"\",R111+1,IF(A112=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R112<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R112-1),\"\")","v":""},{"$f":"IF(A112>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T111<>\"\",T111+1,IF(A112=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T112<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T112-1),\"\")","v":""},{"$f":"IF(A112>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V111<>\"\",V111+1,IF(A112=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V112<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V112-1),\"\")","v":""},{"$f":"IF(A112>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X111<>\"\",X111+1,IF(A112=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X112<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X112-1),\"\")","v":""},{"$f":"IF(A112>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z111<>\"\",Z111+1,IF(A112=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z112<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z112-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC112,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC112,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC112,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC112,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC112,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC112,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC112,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC112,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC112,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC112,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC112,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC112,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B112<(Retirement!$B$3+wy+k),B112+1,\"\")","v":""},{"$f":"IF(B113=\"\",\"\",IF(B112<(Retirement!$B$3+wy),C112*(1+preinf),C112*(1+inf)))","v":""},0,"",{"$f":"IF(B113=\"\",\"\",IF(A112<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E113+F112)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B113=\"\",\"\",IF(A112<y+wy,G112*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B113=\"\",\"\",IF(A113>=Retirement!$B$4,(H112-12*IF(D113=\"\",0,D113))*(1+IF(A113<Retirement!$B$4,preretint,retroi)), IF(A113=Retirement!$B$4-1,corptax,IF(F113=\"none\",0,F113)+G113)))","v":""},{"$f":"IF(A113=Retirement!$B$4-1,IF(F113=\"none\",0,F113)+G113-H113,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A113>rety-1,'Cash flow summary'!H113,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A113>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R112<>\"\",R112+1,IF(A113=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R113<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R113-1),\"\")","v":""},{"$f":"IF(A113>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T112<>\"\",T112+1,IF(A113=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T113<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T113-1),\"\")","v":""},{"$f":"IF(A113>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V112<>\"\",V112+1,IF(A113=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V113<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V113-1),\"\")","v":""},{"$f":"IF(A113>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X112<>\"\",X112+1,IF(A113=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X113<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X113-1),\"\")","v":""},{"$f":"IF(A113>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z112<>\"\",Z112+1,IF(A113=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z113<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z113-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC113,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC113,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC113,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC113,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC113,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC113,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC113,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC113,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC113,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC113,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC113,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC113,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B113<(Retirement!$B$3+wy+k),B113+1,\"\")","v":""},{"$f":"IF(B114=\"\",\"\",IF(B113<(Retirement!$B$3+wy),C113*(1+preinf),C113*(1+inf)))","v":""},0,"",{"$f":"IF(B114=\"\",\"\",IF(A113<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E114+F113)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B114=\"\",\"\",IF(A113<y+wy,G113*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B114=\"\",\"\",IF(A114>=Retirement!$B$4,(H113-12*IF(D114=\"\",0,D114))*(1+IF(A114<Retirement!$B$4,preretint,retroi)), IF(A114=Retirement!$B$4-1,corptax,IF(F114=\"none\",0,F114)+G114)))","v":""},{"$f":"IF(A114=Retirement!$B$4-1,IF(F114=\"none\",0,F114)+G114-H114,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A114>rety-1,'Cash flow summary'!H114,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A114>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R113<>\"\",R113+1,IF(A114=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R114<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R114-1),\"\")","v":""},{"$f":"IF(A114>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T113<>\"\",T113+1,IF(A114=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T114<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T114-1),\"\")","v":""},{"$f":"IF(A114>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V113<>\"\",V113+1,IF(A114=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V114<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V114-1),\"\")","v":""},{"$f":"IF(A114>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X113<>\"\",X113+1,IF(A114=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X114<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X114-1),\"\")","v":""},{"$f":"IF(A114>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z113<>\"\",Z113+1,IF(A114=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z114<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z114-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC114,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC114,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC114,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC114,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC114,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC114,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC114,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC114,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC114,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC114,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC114,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC114,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B114<(Retirement!$B$3+wy+k),B114+1,\"\")","v":""},{"$f":"IF(B115=\"\",\"\",IF(B114<(Retirement!$B$3+wy),C114*(1+preinf),C114*(1+inf)))","v":""},0,"",{"$f":"IF(B115=\"\",\"\",IF(A114<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E115+F114)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B115=\"\",\"\",IF(A114<y+wy,G114*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B115=\"\",\"\",IF(A115>=Retirement!$B$4,(H114-12*IF(D115=\"\",0,D115))*(1+IF(A115<Retirement!$B$4,preretint,retroi)), IF(A115=Retirement!$B$4-1,corptax,IF(F115=\"none\",0,F115)+G115)))","v":""},{"$f":"IF(A115=Retirement!$B$4-1,IF(F115=\"none\",0,F115)+G115-H115,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A115>rety-1,'Cash flow summary'!H115,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A115>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R114<>\"\",R114+1,IF(A115=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R115<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R115-1),\"\")","v":""},{"$f":"IF(A115>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T114<>\"\",T114+1,IF(A115=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T115<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T115-1),\"\")","v":""},{"$f":"IF(A115>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V114<>\"\",V114+1,IF(A115=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V115<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V115-1),\"\")","v":""},{"$f":"IF(A115>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X114<>\"\",X114+1,IF(A115=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X115<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X115-1),\"\")","v":""},{"$f":"IF(A115>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z114<>\"\",Z114+1,IF(A115=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z115<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z115-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC115,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC115,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC115,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC115,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC115,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC115,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC115,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC115,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC115,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC115,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC115,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC115,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B115<(Retirement!$B$3+wy+k),B115+1,\"\")","v":""},{"$f":"IF(B116=\"\",\"\",IF(B115<(Retirement!$B$3+wy),C115*(1+preinf),C115*(1+inf)))","v":""},0,"",{"$f":"IF(B116=\"\",\"\",IF(A115<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E116+F115)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B116=\"\",\"\",IF(A115<y+wy,G115*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B116=\"\",\"\",IF(A116>=Retirement!$B$4,(H115-12*IF(D116=\"\",0,D116))*(1+IF(A116<Retirement!$B$4,preretint,retroi)), IF(A116=Retirement!$B$4-1,corptax,IF(F116=\"none\",0,F116)+G116)))","v":""},{"$f":"IF(A116=Retirement!$B$4-1,IF(F116=\"none\",0,F116)+G116-H116,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A116>rety-1,'Cash flow summary'!H116,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A116>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R115<>\"\",R115+1,IF(A116=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R116<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R116-1),\"\")","v":""},{"$f":"IF(A116>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T115<>\"\",T115+1,IF(A116=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T116<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T116-1),\"\")","v":""},{"$f":"IF(A116>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V115<>\"\",V115+1,IF(A116=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V116<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V116-1),\"\")","v":""},{"$f":"IF(A116>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X115<>\"\",X115+1,IF(A116=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X116<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X116-1),\"\")","v":""},{"$f":"IF(A116>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z115<>\"\",Z115+1,IF(A116=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z116<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z116-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC116,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC116,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC116,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC116,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC116,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC116,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC116,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC116,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC116,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC116,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC116,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC116,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B116<(Retirement!$B$3+wy+k),B116+1,\"\")","v":""},{"$f":"IF(B117=\"\",\"\",IF(B116<(Retirement!$B$3+wy),C116*(1+preinf),C116*(1+inf)))","v":""},0,"",{"$f":"IF(B117=\"\",\"\",IF(A116<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E117+F116)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B117=\"\",\"\",IF(A116<y+wy,G116*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B117=\"\",\"\",IF(A117>=Retirement!$B$4,(H116-12*IF(D117=\"\",0,D117))*(1+IF(A117<Retirement!$B$4,preretint,retroi)), IF(A117=Retirement!$B$4-1,corptax,IF(F117=\"none\",0,F117)+G117)))","v":""},{"$f":"IF(A117=Retirement!$B$4-1,IF(F117=\"none\",0,F117)+G117-H117,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A117>rety-1,'Cash flow summary'!H117,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A117>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R116<>\"\",R116+1,IF(A117=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R117<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R117-1),\"\")","v":""},{"$f":"IF(A117>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T116<>\"\",T116+1,IF(A117=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T117<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T117-1),\"\")","v":""},{"$f":"IF(A117>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V116<>\"\",V116+1,IF(A117=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V117<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V117-1),\"\")","v":""},{"$f":"IF(A117>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X116<>\"\",X116+1,IF(A117=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X117<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X117-1),\"\")","v":""},{"$f":"IF(A117>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z116<>\"\",Z116+1,IF(A117=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z117<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z117-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC117,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC117,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC117,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC117,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC117,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC117,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC117,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC117,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC117,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC117,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC117,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC117,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B117<(Retirement!$B$3+wy+k),B117+1,\"\")","v":""},{"$f":"IF(B118=\"\",\"\",IF(B117<(Retirement!$B$3+wy),C117*(1+preinf),C117*(1+inf)))","v":""},0,"",{"$f":"IF(B118=\"\",\"\",IF(A117<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E118+F117)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B118=\"\",\"\",IF(A117<y+wy,G117*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B118=\"\",\"\",IF(A118>=Retirement!$B$4,(H117-12*IF(D118=\"\",0,D118))*(1+IF(A118<Retirement!$B$4,preretint,retroi)), IF(A118=Retirement!$B$4-1,corptax,IF(F118=\"none\",0,F118)+G118)))","v":""},{"$f":"IF(A118=Retirement!$B$4-1,IF(F118=\"none\",0,F118)+G118-H118,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A118>rety-1,'Cash flow summary'!H118,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A118>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R117<>\"\",R117+1,IF(A118=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R118<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R118-1),\"\")","v":""},{"$f":"IF(A118>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T117<>\"\",T117+1,IF(A118=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T118<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T118-1),\"\")","v":""},{"$f":"IF(A118>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V117<>\"\",V117+1,IF(A118=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V118<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V118-1),\"\")","v":""},{"$f":"IF(A118>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X117<>\"\",X117+1,IF(A118=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X118<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X118-1),\"\")","v":""},{"$f":"IF(A118>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z117<>\"\",Z117+1,IF(A118=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z118<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z118-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC118,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC118,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC118,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC118,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC118,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC118,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC118,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC118,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC118,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC118,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC118,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC118,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B118<(Retirement!$B$3+wy+k),B118+1,\"\")","v":""},{"$f":"IF(B119=\"\",\"\",IF(B118<(Retirement!$B$3+wy),C118*(1+preinf),C118*(1+inf)))","v":""},0,"",{"$f":"IF(B119=\"\",\"\",IF(A118<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E119+F118)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B119=\"\",\"\",IF(A118<y+wy,G118*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B119=\"\",\"\",IF(A119>=Retirement!$B$4,(H118-12*IF(D119=\"\",0,D119))*(1+IF(A119<Retirement!$B$4,preretint,retroi)), IF(A119=Retirement!$B$4-1,corptax,IF(F119=\"none\",0,F119)+G119)))","v":""},{"$f":"IF(A119=Retirement!$B$4-1,IF(F119=\"none\",0,F119)+G119-H119,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A119>rety-1,'Cash flow summary'!H119,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A119>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R118<>\"\",R118+1,IF(A119=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R119<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R119-1),\"\")","v":""},{"$f":"IF(A119>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T118<>\"\",T118+1,IF(A119=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T119<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T119-1),\"\")","v":""},{"$f":"IF(A119>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V118<>\"\",V118+1,IF(A119=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V119<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V119-1),\"\")","v":""},{"$f":"IF(A119>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X118<>\"\",X118+1,IF(A119=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X119<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X119-1),\"\")","v":""},{"$f":"IF(A119>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z118<>\"\",Z118+1,IF(A119=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z119<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z119-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC119,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC119,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC119,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC119,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC119,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC119,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC119,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC119,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC119,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC119,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC119,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC119,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B119<(Retirement!$B$3+wy+k),B119+1,\"\")","v":""},{"$f":"IF(B120=\"\",\"\",IF(B119<(Retirement!$B$3+wy),C119*(1+preinf),C119*(1+inf)))","v":""},0,"",{"$f":"IF(B120=\"\",\"\",IF(A119<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E120+F119)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B120=\"\",\"\",IF(A119<y+wy,G119*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B120=\"\",\"\",IF(A120>=Retirement!$B$4,(H119-12*IF(D120=\"\",0,D120))*(1+IF(A120<Retirement!$B$4,preretint,retroi)), IF(A120=Retirement!$B$4-1,corptax,IF(F120=\"none\",0,F120)+G120)))","v":""},{"$f":"IF(A120=Retirement!$B$4-1,IF(F120=\"none\",0,F120)+G120-H120,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A120>rety-1,'Cash flow summary'!H120,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A120>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R119<>\"\",R119+1,IF(A120=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R120<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R120-1),\"\")","v":""},{"$f":"IF(A120>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T119<>\"\",T119+1,IF(A120=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T120<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T120-1),\"\")","v":""},{"$f":"IF(A120>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V119<>\"\",V119+1,IF(A120=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V120<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V120-1),\"\")","v":""},{"$f":"IF(A120>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X119<>\"\",X119+1,IF(A120=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X120<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X120-1),\"\")","v":""},{"$f":"IF(A120>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z119<>\"\",Z119+1,IF(A120=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z120<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z120-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC120,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC120,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC120,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC120,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC120,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC120,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC120,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC120,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC120,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC120,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC120,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC120,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B120<(Retirement!$B$3+wy+k),B120+1,\"\")","v":""},{"$f":"IF(B121=\"\",\"\",IF(B120<(Retirement!$B$3+wy),C120*(1+preinf),C120*(1+inf)))","v":""},0,"",{"$f":"IF(B121=\"\",\"\",IF(A120<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E121+F120)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B121=\"\",\"\",IF(A120<y+wy,G120*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B121=\"\",\"\",IF(A121>=Retirement!$B$4,(H120-12*IF(D121=\"\",0,D121))*(1+IF(A121<Retirement!$B$4,preretint,retroi)), IF(A121=Retirement!$B$4-1,corptax,IF(F121=\"none\",0,F121)+G121)))","v":""},{"$f":"IF(A121=Retirement!$B$4-1,IF(F121=\"none\",0,F121)+G121-H121,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A121>rety-1,'Cash flow summary'!H121,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A121>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R120<>\"\",R120+1,IF(A121=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R121<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R121-1),\"\")","v":""},{"$f":"IF(A121>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T120<>\"\",T120+1,IF(A121=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T121<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T121-1),\"\")","v":""},{"$f":"IF(A121>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V120<>\"\",V120+1,IF(A121=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V121<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V121-1),\"\")","v":""},{"$f":"IF(A121>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X120<>\"\",X120+1,IF(A121=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X121<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X121-1),\"\")","v":""},{"$f":"IF(A121>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z120<>\"\",Z120+1,IF(A121=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z121<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z121-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC121,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC121,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC121,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC121,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC121,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC121,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC121,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC121,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC121,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC121,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC121,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC121,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B121<(Retirement!$B$3+wy+k),B121+1,\"\")","v":""},{"$f":"IF(B122=\"\",\"\",IF(B121<(Retirement!$B$3+wy),C121*(1+preinf),C121*(1+inf)))","v":""},0,"",{"$f":"IF(B122=\"\",\"\",IF(A121<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E122+F121)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B122=\"\",\"\",IF(A121<y+wy,G121*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B122=\"\",\"\",IF(A122>=Retirement!$B$4,(H121-12*IF(D122=\"\",0,D122))*(1+IF(A122<Retirement!$B$4,preretint,retroi)), IF(A122=Retirement!$B$4-1,corptax,IF(F122=\"none\",0,F122)+G122)))","v":""},{"$f":"IF(A122=Retirement!$B$4-1,IF(F122=\"none\",0,F122)+G122-H122,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A122>rety-1,'Cash flow summary'!H122,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A122>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R121<>\"\",R121+1,IF(A122=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R122<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R122-1),\"\")","v":""},{"$f":"IF(A122>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T121<>\"\",T121+1,IF(A122=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T122<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T122-1),\"\")","v":""},{"$f":"IF(A122>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V121<>\"\",V121+1,IF(A122=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V122<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V122-1),\"\")","v":""},{"$f":"IF(A122>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X121<>\"\",X121+1,IF(A122=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X122<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X122-1),\"\")","v":""},{"$f":"IF(A122>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z121<>\"\",Z121+1,IF(A122=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z122<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z122-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC122,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC122,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC122,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC122,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC122,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC122,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC122,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC122,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC122,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC122,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC122,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC122,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B122<(Retirement!$B$3+wy+k),B122+1,\"\")","v":""},{"$f":"IF(B123=\"\",\"\",IF(B122<(Retirement!$B$3+wy),C122*(1+preinf),C122*(1+inf)))","v":""},0,"",{"$f":"IF(B123=\"\",\"\",IF(A122<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E123+F122)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B123=\"\",\"\",IF(A122<y+wy,G122*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B123=\"\",\"\",IF(A123>=Retirement!$B$4,(H122-12*IF(D123=\"\",0,D123))*(1+IF(A123<Retirement!$B$4,preretint,retroi)), IF(A123=Retirement!$B$4-1,corptax,IF(F123=\"none\",0,F123)+G123)))","v":""},{"$f":"IF(A123=Retirement!$B$4-1,IF(F123=\"none\",0,F123)+G123-H123,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A123>rety-1,'Cash flow summary'!H123,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A123>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R122<>\"\",R122+1,IF(A123=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R123<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R123-1),\"\")","v":""},{"$f":"IF(A123>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T122<>\"\",T122+1,IF(A123=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T123<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T123-1),\"\")","v":""},{"$f":"IF(A123>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V122<>\"\",V122+1,IF(A123=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V123<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V123-1),\"\")","v":""},{"$f":"IF(A123>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X122<>\"\",X122+1,IF(A123=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X123<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X123-1),\"\")","v":""},{"$f":"IF(A123>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z122<>\"\",Z122+1,IF(A123=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z123<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z123-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC123,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC123,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC123,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC123,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC123,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC123,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC123,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC123,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC123,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC123,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC123,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC123,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B123<(Retirement!$B$3+wy+k),B123+1,\"\")","v":""},{"$f":"IF(B124=\"\",\"\",IF(B123<(Retirement!$B$3+wy),C123*(1+preinf),C123*(1+inf)))","v":""},0,"",{"$f":"IF(B124=\"\",\"\",IF(A123<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E124+F123)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B124=\"\",\"\",IF(A123<y+wy,G123*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B124=\"\",\"\",IF(A124>=Retirement!$B$4,(H123-12*IF(D124=\"\",0,D124))*(1+IF(A124<Retirement!$B$4,preretint,retroi)), IF(A124=Retirement!$B$4-1,corptax,IF(F124=\"none\",0,F124)+G124)))","v":""},{"$f":"IF(A124=Retirement!$B$4-1,IF(F124=\"none\",0,F124)+G124-H124,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A124>rety-1,'Cash flow summary'!H124,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A124>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R123<>\"\",R123+1,IF(A124=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R124<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R124-1),\"\")","v":""},{"$f":"IF(A124>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T123<>\"\",T123+1,IF(A124=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T124<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T124-1),\"\")","v":""},{"$f":"IF(A124>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V123<>\"\",V123+1,IF(A124=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V124<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V124-1),\"\")","v":""},{"$f":"IF(A124>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X123<>\"\",X123+1,IF(A124=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X124<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X124-1),\"\")","v":""},{"$f":"IF(A124>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z123<>\"\",Z123+1,IF(A124=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z124<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z124-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC124,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC124,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC124,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC124,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC124,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC124,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC124,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC124,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC124,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC124,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC124,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC124,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B124<(Retirement!$B$3+wy+k),B124+1,\"\")","v":""},{"$f":"IF(B125=\"\",\"\",IF(B124<(Retirement!$B$3+wy),C124*(1+preinf),C124*(1+inf)))","v":""},0,"",{"$f":"IF(B125=\"\",\"\",IF(A124<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E125+F124)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B125=\"\",\"\",IF(A124<y+wy,G124*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B125=\"\",\"\",IF(A125>=Retirement!$B$4,(H124-12*IF(D125=\"\",0,D125))*(1+IF(A125<Retirement!$B$4,preretint,retroi)), IF(A125=Retirement!$B$4-1,corptax,IF(F125=\"none\",0,F125)+G125)))","v":""},{"$f":"IF(A125=Retirement!$B$4-1,IF(F125=\"none\",0,F125)+G125-H125,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A125>rety-1,'Cash flow summary'!H125,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A125>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R124<>\"\",R124+1,IF(A125=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R125<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R125-1),\"\")","v":""},{"$f":"IF(A125>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T124<>\"\",T124+1,IF(A125=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T125<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T125-1),\"\")","v":""},{"$f":"IF(A125>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V124<>\"\",V124+1,IF(A125=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V125<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V125-1),\"\")","v":""},{"$f":"IF(A125>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X124<>\"\",X124+1,IF(A125=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X125<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X125-1),\"\")","v":""},{"$f":"IF(A125>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z124<>\"\",Z124+1,IF(A125=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z125<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z125-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC125,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC125,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC125,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC125,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC125,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC125,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC125,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC125,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC125,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC125,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC125,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC125,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"",{"$f":"IF(AC125<rg2start,\"\",IF(AC125>rg2cs2,\"\",1))","v":""},null,0]
["",{"$f":"IF(B125<(Retirement!$B$3+wy+k),B125+1,\"\")","v":""},{"$f":"IF(B126=\"\",\"\",IF(B125<(Retirement!$B$3+wy),C125*(1+preinf),C125*(1+inf)))","v":""},0,"",{"$f":"IF(B126=\"\",\"\",IF(A125<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E126+F125)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B126=\"\",\"\",IF(A125<y+wy,G125*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B126=\"\",\"\",IF(A126>=Retirement!$B$4,(H125-12*IF(D126=\"\",0,D126))*(1+IF(A126<Retirement!$B$4,preretint,retroi)), IF(A126=Retirement!$B$4-1,corptax,IF(F126=\"none\",0,F126)+G126)))","v":""},{"$f":"IF(A126=Retirement!$B$4-1,IF(F126=\"none\",0,F126)+G126-H126,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A126>rety-1,'Cash flow summary'!H126,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A126>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R125<>\"\",R125+1,IF(A126=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R126<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R126-1),\"\")","v":""},{"$f":"IF(A126>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T125<>\"\",T125+1,IF(A126=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T126<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T126-1),\"\")","v":""},{"$f":"IF(A126>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V125<>\"\",V125+1,IF(A126=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V126<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V126-1),\"\")","v":""},{"$f":"IF(A126>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X125<>\"\",X125+1,IF(A126=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X126<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X126-1),\"\")","v":""},{"$f":"IF(A126>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z125<>\"\",Z125+1,IF(A126=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z126<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z126-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC126,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC126,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC126,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC126,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC126,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC126,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC126,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC126,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC126,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC126,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC126,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC126,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B126<(Retirement!$B$3+wy+k),B126+1,\"\")","v":""},{"$f":"IF(B127=\"\",\"\",IF(B126<(Retirement!$B$3+wy),C126*(1+preinf),C126*(1+inf)))","v":""},0,"",{"$f":"IF(B127=\"\",\"\",IF(A126<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E127+F126)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B127=\"\",\"\",IF(A126<y+wy,G126*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B127=\"\",\"\",IF(A127>=Retirement!$B$4,(H126-12*IF(D127=\"\",0,D127))*(1+IF(A127<Retirement!$B$4,preretint,retroi)), IF(A127=Retirement!$B$4-1,corptax,IF(F127=\"none\",0,F127)+G127)))","v":""},{"$f":"IF(A127=Retirement!$B$4-1,IF(F127=\"none\",0,F127)+G127-H127,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A127>rety-1,'Cash flow summary'!H127,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A127>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R126<>\"\",R126+1,IF(A127=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R127<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R127-1),\"\")","v":""},{"$f":"IF(A127>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T126<>\"\",T126+1,IF(A127=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T127<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T127-1),\"\")","v":""},{"$f":"IF(A127>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V126<>\"\",V126+1,IF(A127=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V127<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V127-1),\"\")","v":""},{"$f":"IF(A127>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X126<>\"\",X126+1,IF(A127=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X127<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X127-1),\"\")","v":""},{"$f":"IF(A127>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z126<>\"\",Z126+1,IF(A127=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z127<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z127-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC127,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC127,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC127,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC127,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC127,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC127,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC127,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC127,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC127,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC127,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC127,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC127,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B127<(Retirement!$B$3+wy+k),B127+1,\"\")","v":""},{"$f":"IF(B128=\"\",\"\",IF(B127<(Retirement!$B$3+wy),C127*(1+preinf),C127*(1+inf)))","v":""},0,"",{"$f":"IF(B128=\"\",\"\",IF(A127<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E128+F127)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B128=\"\",\"\",IF(A127<y+wy,G127*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B128=\"\",\"\",IF(A128>=Retirement!$B$4,(H127-12*IF(D128=\"\",0,D128))*(1+IF(A128<Retirement!$B$4,preretint,retroi)), IF(A128=Retirement!$B$4-1,corptax,IF(F128=\"none\",0,F128)+G128)))","v":""},{"$f":"IF(A128=Retirement!$B$4-1,IF(F128=\"none\",0,F128)+G128-H128,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A128>rety-1,'Cash flow summary'!H128,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A128>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R127<>\"\",R127+1,IF(A128=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R128<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R128-1),\"\")","v":""},{"$f":"IF(A128>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T127<>\"\",T127+1,IF(A128=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T128<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T128-1),\"\")","v":""},{"$f":"IF(A128>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V127<>\"\",V127+1,IF(A128=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V128<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V128-1),\"\")","v":""},{"$f":"IF(A128>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X127<>\"\",X127+1,IF(A128=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X128<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X128-1),\"\")","v":""},{"$f":"IF(A128>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z127<>\"\",Z127+1,IF(A128=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z128<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z128-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC128,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC128,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC128,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC128,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC128,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC128,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC128,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC128,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC128,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC128,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC128,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC128,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B128<(Retirement!$B$3+wy+k),B128+1,\"\")","v":""},{"$f":"IF(B129=\"\",\"\",IF(B128<(Retirement!$B$3+wy),C128*(1+preinf),C128*(1+inf)))","v":""},0,"",{"$f":"IF(B129=\"\",\"\",IF(A128<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E129+F128)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B129=\"\",\"\",IF(A128<y+wy,G128*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B129=\"\",\"\",IF(A129>=Retirement!$B$4,(H128-12*IF(D129=\"\",0,D129))*(1+IF(A129<Retirement!$B$4,preretint,retroi)), IF(A129=Retirement!$B$4-1,corptax,IF(F129=\"none\",0,F129)+G129)))","v":""},{"$f":"IF(A129=Retirement!$B$4-1,IF(F129=\"none\",0,F129)+G129-H129,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A129>rety-1,'Cash flow summary'!H129,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A129>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R128<>\"\",R128+1,IF(A129=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R129<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R129-1),\"\")","v":""},{"$f":"IF(A129>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T128<>\"\",T128+1,IF(A129=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T129<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T129-1),\"\")","v":""},{"$f":"IF(A129>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V128<>\"\",V128+1,IF(A129=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V129<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V129-1),\"\")","v":""},{"$f":"IF(A129>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X128<>\"\",X128+1,IF(A129=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X129<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X129-1),\"\")","v":""},{"$f":"IF(A129>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z128<>\"\",Z128+1,IF(A129=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z129<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z129-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC129,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC129,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC129,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC129,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC129,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC129,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC129,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC129,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC129,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC129,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC129,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC129,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
[{"$f":"IF(B130=\"\",\"\",A129+1)","v":""},{"$f":"IF(B129<(Retirement!$B$3+wy+k),B129+1,\"\")","v":""},{"$f":"IF(B130=\"\",\"\",IF(B129<(Retirement!$B$3+wy),C129*(1+preinf),C129*(1+inf)))","v":""},0,"",{"$f":"IF(B130=\"\",\"\",IF(A129<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E130+F129)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B130=\"\",\"\",IF(A129<y+wy,G129*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B130=\"\",\"\",IF(A130>=Retirement!$B$4,(H129-12*IF(D130=\"\",0,D130))*(1+IF(A130<Retirement!$B$4,preretint,retroi)), IF(A130=Retirement!$B$4-1,corptax,IF(F130=\"none\",0,F130)+G130)))","v":""},{"$f":"IF(A130=Retirement!$B$4-1,IF(F130=\"none\",0,F130)+G130-H130,\"\")","v":""},{"$f":"IF(A130=\"\",NA(),A130)","v":{"$error":"#N/A"}},{"$f":"IF(C130=\"\",NA(),C130)/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(A130>rety-1,'Cash flow summary'!H130,NA())/100000","v":0},{"$error":"#N/A"},{"$f":"IF(H130=\"\",NA(),H130)/100000","v":{"$error":"#N/A"}},null,{"$f":"IF(B130=\"\",\"\",A129+1)","v":""},{"$f":"IF(A130>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R129<>\"\",R129+1,IF(A130=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R130<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R130-1),\"\")","v":""},{"$f":"IF(A130>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T129<>\"\",T129+1,IF(A130=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T130<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T130-1),\"\")","v":""},{"$f":"IF(A130>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V129<>\"\",V129+1,IF(A130=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V130<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V130-1),\"\")","v":""},{"$f":"IF(A130>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X129<>\"\",X129+1,IF(A130=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X130<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X130-1),\"\")","v":""},{"$f":"IF(A130>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z129<>\"\",Z129+1,IF(A130=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z130<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z130-1),\"\")","v":""},null,{"$f":"IF(B130=\"\",\"\",A129+1)","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC130,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC130,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC130,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC130,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC130,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC130,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},{"$f":"IF(ISERROR(IF(AH130<>\"\",IF(AF130<>\"\",AF130,IF(SUM(AF129:AG129)=AG128,AG129,IF(SUM(AF129:AG129)=2*AF129,AG129,\"\"))),\"\")),\"\",IF(AH130<>\"\",IF(AF130<>\"\",AF130,IF(SUM(AF129:AG129)=AG128,AG129,IF(SUM(AF129:AG129)=2*AF129,AG129,\"\"))),\"\"))","v":""},null,null,{"$f":"IF(B130=\"\",\"\",A129+1)","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC130,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC130,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC130,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC130,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC130,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC130,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},{"$f":"IF(ISERROR(IF(AO130<>\"\",IF(AM130<>\"\",AM130,IF(SUM(AM129:AN129)=AN128,AN129,IF(SUM(AM129:AN129)=2*AM129,AN129,\"\"))),\"\")),\"\",IF(AO130<>\"\",IF(AM130<>\"\",AM130,IF(SUM(AM129:AN129)=AN128,AN129,IF(SUM(AM129:AN129)=2*AM129,AN129,\"\"))),\"\"))","v":""},"",null,{"$f":"IF(AN130=\"\",0,AN130)+IF(AG130=\"\",0,AG130)+IF(AA130=\"\",0,AA130)+IF(Y130=\"\",0,Y130)+IF(W130=\"\",0,W130)+IF(U130=\"\",0,U130)+IF(S130=\"\",0,S130)+IF(E130=\"none\",0,IF(E130=\"\",0,E130))","v":0}]
["",{"$f":"IF(B130<(Retirement!$B$3+wy+k),B130+1,\"\")","v":""},{"$f":"IF(B131=\"\",\"\",IF(B130<(Retirement!$B$3+wy),C130*(1+preinf),C130*(1+inf)))","v":""},0,"",{"$f":"IF(B131=\"\",\"\",IF(A130<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E131+F130)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B131=\"\",\"\",IF(A130<y+wy,G130*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B131=\"\",\"\",IF(A131>=Retirement!$B$4,(H130-12*IF(D131=\"\",0,D131))*(1+IF(A131<Retirement!$B$4,preretint,retroi)), IF(A131=Retirement!$B$4-1,corptax,IF(F131=\"none\",0,F131)+G131)))","v":""},{"$f":"IF(A131=Retirement!$B$4-1,IF(F131=\"none\",0,F131)+G131-H131,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A131>rety-1,'Cash flow summary'!H131,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A131>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R130<>\"\",R130+1,IF(A131=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R131<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R131-1),\"\")","v":""},{"$f":"IF(A131>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T130<>\"\",T130+1,IF(A131=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T131<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T131-1),\"\")","v":""},{"$f":"IF(A131>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V130<>\"\",V130+1,IF(A131=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V131<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V131-1),\"\")","v":""},{"$f":"IF(A131>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X130<>\"\",X130+1,IF(A131=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X131<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X131-1),\"\")","v":""},{"$f":"IF(A131>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z130<>\"\",Z130+1,IF(A131=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z131<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z131-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC131,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC131,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC131,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC131,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC131,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC131,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC131,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC131,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC131,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC131,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC131,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC131,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B131<(Retirement!$B$3+wy+k),B131+1,\"\")","v":""},{"$f":"IF(B132=\"\",\"\",IF(B131<(Retirement!$B$3+wy),C131*(1+preinf),C131*(1+inf)))","v":""},0,"",{"$f":"IF(B132=\"\",\"\",IF(A131<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E132+F131)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B132=\"\",\"\",IF(A131<y+wy,G131*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B132=\"\",\"\",IF(A132>=Retirement!$B$4,(H131-12*IF(D132=\"\",0,D132))*(1+IF(A132<Retirement!$B$4,preretint,retroi)), IF(A132=Retirement!$B$4-1,corptax,IF(F132=\"none\",0,F132)+G132)))","v":""},{"$f":"IF(A132=Retirement!$B$4-1,IF(F132=\"none\",0,F132)+G132-H132,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A132>rety-1,'Cash flow summary'!H132,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A132>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R131<>\"\",R131+1,IF(A132=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R132<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R132-1),\"\")","v":""},{"$f":"IF(A132>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T131<>\"\",T131+1,IF(A132=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T132<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T132-1),\"\")","v":""},{"$f":"IF(A132>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V131<>\"\",V131+1,IF(A132=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V132<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V132-1),\"\")","v":""},{"$f":"IF(A132>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X131<>\"\",X131+1,IF(A132=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X132<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X132-1),\"\")","v":""},{"$f":"IF(A132>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z131<>\"\",Z131+1,IF(A132=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z132<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z132-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC132,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC132,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC132,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC132,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC132,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC132,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC132,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC132,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC132,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC132,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC132,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC132,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B132<(Retirement!$B$3+wy+k),B132+1,\"\")","v":""},{"$f":"IF(B133=\"\",\"\",IF(B132<(Retirement!$B$3+wy),C132*(1+preinf),C132*(1+inf)))","v":""},{"$f":"IF(B133=\"\",0,IF(A133>=(y+wy+1),(((1+inf)^(A133-y-wy-1)*PMT(((1+retroi)/(1+inf)-1),(k),-corptax,,1))/12),0))","v":0},"",{"$f":"IF(B133=\"\",\"\",IF(A132<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E133+F132)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B133=\"\",\"\",IF(A132<y+wy,G132*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B133=\"\",\"\",IF(A133>=Retirement!$B$4,(H132-12*IF(D133=\"\",0,D133))*(1+IF(A133<Retirement!$B$4,preretint,retroi)), IF(A133=Retirement!$B$4-1,corptax,IF(F133=\"none\",0,F133)+G133)))","v":""},{"$f":"IF(A133=Retirement!$B$4-1,IF(F133=\"none\",0,F133)+G133-H133,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A133>rety-1,'Cash flow summary'!H133,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A133>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R132<>\"\",R132+1,IF(A133=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R133<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R133-1),\"\")","v":""},{"$f":"IF(A133>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T132<>\"\",T132+1,IF(A133=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T133<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T133-1),\"\")","v":""},{"$f":"IF(A133>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V132<>\"\",V132+1,IF(A133=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V133<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V133-1),\"\")","v":""},{"$f":"IF(A133>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X132<>\"\",X132+1,IF(A133=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X133<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X133-1),\"\")","v":""},{"$f":"IF(A133>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z132<>\"\",Z132+1,IF(A133=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z133<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z133-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC133,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC133,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC133,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC133,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC133,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC133,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC133,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC133,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC133,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC133,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC133,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC133,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B133<(Retirement!$B$3+wy+k),B133+1,\"\")","v":""},{"$f":"IF(B134=\"\",\"\",IF(B133<(Retirement!$B$3+wy),C133*(1+preinf),C133*(1+inf)))","v":""},0,{"$f":"IF(B134=\"\",\"\",IF(A134-(y+wy)>0,0,IF(E133=\"none\",0,E133)+IF(E133=\"none\",0,E133)*gd))","v":""},{"$f":"IF(B134=\"\",\"\",IF(A133<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E134+F133)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B134=\"\",\"\",IF(A133<y+wy,G133*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B134=\"\",\"\",IF(A134>=Retirement!$B$4,(H133-12*IF(D134=\"\",0,D134))*(1+IF(A134<Retirement!$B$4,preretint,retroi)), IF(A134=Retirement!$B$4-1,corptax,IF(F134=\"none\",0,F134)+G134)))","v":""},{"$f":"IF(A134=Retirement!$B$4-1,IF(F134=\"none\",0,F134)+G134-H134,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"M134+N134","v":{"$error":"#N/A"}},{"$f":"IF(A134>rety-1,'Cash flow summary'!H134,NA())/100000","v":0},{"$f":"IF(D134=\"\",NA(),IF(E134<>0,NA(),D134))/100000","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,"",{"$f":"IF(A134>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R133<>\"\",R133+1,IF(A134=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R134<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R134-1),\"\")","v":""},{"$f":"IF(A134>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T133<>\"\",T133+1,IF(A134=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T134<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T134-1),\"\")","v":""},{"$f":"IF(A134>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V133<>\"\",V133+1,IF(A134=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V134<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V134-1),\"\")","v":""},{"$f":"IF(A134>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X133<>\"\",X133+1,IF(A134=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X134<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X134-1),\"\")","v":""},{"$f":"IF(A134>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z133<>\"\",Z133+1,IF(A134=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z134<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z134-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC134,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC134,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC134,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC134,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC134,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC134,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC134,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC134,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC134,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC134,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC134,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC134,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B134<(Retirement!$B$3+wy+k),B134+1,\"\")","v":""},{"$f":"IF(B135=\"\",\"\",IF(B134<(Retirement!$B$3+wy),C134*(1+preinf),C134*(1+inf)))","v":""},0,"",{"$f":"IF(B135=\"\",\"\",IF(A134<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E135+F134)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B135=\"\",\"\",IF(A134<y+wy,G134*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B135=\"\",\"\",IF(A135>=Retirement!$B$4,(H134-12*IF(D135=\"\",0,D135))*(1+IF(A135<Retirement!$B$4,preretint,retroi)), IF(A135=Retirement!$B$4-1,corptax,IF(F135=\"none\",0,F135)+G135)))","v":""},{"$f":"IF(A135=Retirement!$B$4-1,IF(F135=\"none\",0,F135)+G135-H135,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A135>rety-1,'Cash flow summary'!H135,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A135>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R134<>\"\",R134+1,IF(A135=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R135<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R135-1),\"\")","v":""},{"$f":"IF(A135>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T134<>\"\",T134+1,IF(A135=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T135<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T135-1),\"\")","v":""},{"$f":"IF(A135>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V134<>\"\",V134+1,IF(A135=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V135<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V135-1),\"\")","v":""},{"$f":"IF(A135>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X134<>\"\",X134+1,IF(A135=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X135<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X135-1),\"\")","v":""},{"$f":"IF(A135>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z134<>\"\",Z134+1,IF(A135=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z135<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z135-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC135,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC135,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC135,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC135,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC135,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC135,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC135,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC135,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC135,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC135,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC135,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC135,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B135<(Retirement!$B$3+wy+k),B135+1,\"\")","v":""},{"$f":"IF(B136=\"\",\"\",IF(B135<(Retirement!$B$3+wy),C135*(1+preinf),C135*(1+inf)))","v":""},0,"",{"$f":"IF(B136=\"\",\"\",IF(A135<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E136+F135)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B136=\"\",\"\",IF(A135<y+wy,G135*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B136=\"\",\"\",IF(A136>=Retirement!$B$4,(H135-12*IF(D136=\"\",0,D136))*(1+IF(A136<Retirement!$B$4,preretint,retroi)), IF(A136=Retirement!$B$4-1,corptax,IF(F136=\"none\",0,F136)+G136)))","v":""},{"$f":"IF(A136=Retirement!$B$4-1,IF(F136=\"none\",0,F136)+G136-H136,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A136>rety-1,'Cash flow summary'!H136,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A136>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R135<>\"\",R135+1,IF(A136=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R136<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R136-1),\"\")","v":""},{"$f":"IF(A136>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T135<>\"\",T135+1,IF(A136=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T136<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T136-1),\"\")","v":""},{"$f":"IF(A136>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V135<>\"\",V135+1,IF(A136=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V136<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V136-1),\"\")","v":""},{"$f":"IF(A136>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X135<>\"\",X135+1,IF(A136=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X136<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X136-1),\"\")","v":""},{"$f":"IF(A136>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z135<>\"\",Z135+1,IF(A136=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z136<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z136-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC136,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC136,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC136,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC136,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC136,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC136,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC136,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC136,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC136,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC136,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC136,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC136,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B136<(Retirement!$B$3+wy+k),B136+1,\"\")","v":""},{"$f":"IF(B137=\"\",\"\",IF(B136<(Retirement!$B$3+wy),C136*(1+preinf),C136*(1+inf)))","v":""},0,"",{"$f":"IF(B137=\"\",\"\",IF(A136<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E137+F136)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B137=\"\",\"\",IF(A136<y+wy,G136*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B137=\"\",\"\",IF(A137>=Retirement!$B$4,(H136-12*IF(D137=\"\",0,D137))*(1+IF(A137<Retirement!$B$4,preretint,retroi)), IF(A137=Retirement!$B$4-1,corptax,IF(F137=\"none\",0,F137)+G137)))","v":""},{"$f":"IF(A137=Retirement!$B$4-1,IF(F137=\"none\",0,F137)+G137-H137,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A137>rety-1,'Cash flow summary'!H137,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A137>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R136<>\"\",R136+1,IF(A137=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R137<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R137-1),\"\")","v":""},{"$f":"IF(A137>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T136<>\"\",T136+1,IF(A137=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T137<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T137-1),\"\")","v":""},{"$f":"IF(A137>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V136<>\"\",V136+1,IF(A137=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V137<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V137-1),\"\")","v":""},{"$f":"IF(A137>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X136<>\"\",X136+1,IF(A137=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X137<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X137-1),\"\")","v":""},{"$f":"IF(A137>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z136<>\"\",Z136+1,IF(A137=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z137<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z137-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC137,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC137,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC137,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC137,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC137,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC137,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC137,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC137,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC137,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC137,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC137,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC137,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B137<(Retirement!$B$3+wy+k),B137+1,\"\")","v":""},{"$f":"IF(B138=\"\",\"\",IF(B137<(Retirement!$B$3+wy),C137*(1+preinf),C137*(1+inf)))","v":""},0,"",{"$f":"IF(B138=\"\",\"\",IF(A137<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E138+F137)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B138=\"\",\"\",IF(A137<y+wy,G137*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B138=\"\",\"\",IF(A138>=Retirement!$B$4,(H137-12*IF(D138=\"\",0,D138))*(1+IF(A138<Retirement!$B$4,preretint,retroi)), IF(A138=Retirement!$B$4-1,corptax,IF(F138=\"none\",0,F138)+G138)))","v":""},{"$f":"IF(A138=Retirement!$B$4-1,IF(F138=\"none\",0,F138)+G138-H138,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A138>rety-1,'Cash flow summary'!H138,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A138>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R137<>\"\",R137+1,IF(A138=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R138<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R138-1),\"\")","v":""},{"$f":"IF(A138>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T137<>\"\",T137+1,IF(A138=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T138<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T138-1),\"\")","v":""},{"$f":"IF(A138>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V137<>\"\",V137+1,IF(A138=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V138<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V138-1),\"\")","v":""},{"$f":"IF(A138>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X137<>\"\",X137+1,IF(A138=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X138<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X138-1),\"\")","v":""},{"$f":"IF(A138>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z137<>\"\",Z137+1,IF(A138=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z138<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z138-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC138,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC138,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC138,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC138,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC138,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC138,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC138,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC138,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC138,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC138,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC138,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC138,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B138<(Retirement!$B$3+wy+k),B138+1,\"\")","v":""},{"$f":"IF(B139=\"\",\"\",IF(B138<(Retirement!$B$3+wy),C138*(1+preinf),C138*(1+inf)))","v":""},0,"",{"$f":"IF(B139=\"\",\"\",IF(A138<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E139+F138)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B139=\"\",\"\",IF(A138<y+wy,G138*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B139=\"\",\"\",IF(A139>=Retirement!$B$4,(H138-12*IF(D139=\"\",0,D139))*(1+IF(A139<Retirement!$B$4,preretint,retroi)), IF(A139=Retirement!$B$4-1,corptax,IF(F139=\"none\",0,F139)+G139)))","v":""},{"$f":"IF(A139=Retirement!$B$4-1,IF(F139=\"none\",0,F139)+G139-H139,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A139>rety-1,'Cash flow summary'!H139,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A139>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R138<>\"\",R138+1,IF(A139=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R139<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R139-1),\"\")","v":""},{"$f":"IF(A139>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T138<>\"\",T138+1,IF(A139=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T139<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T139-1),\"\")","v":""},{"$f":"IF(A139>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V138<>\"\",V138+1,IF(A139=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V139<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V139-1),\"\")","v":""},{"$f":"IF(A139>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X138<>\"\",X138+1,IF(A139=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X139<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X139-1),\"\")","v":""},{"$f":"IF(A139>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z138<>\"\",Z138+1,IF(A139=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z139<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z139-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC139,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC139,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC139,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC139,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC139,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC139,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC139,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC139,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC139,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC139,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC139,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC139,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B139<(Retirement!$B$3+wy+k),B139+1,\"\")","v":""},{"$f":"IF(B140=\"\",\"\",IF(B139<(Retirement!$B$3+wy),C139*(1+preinf),C139*(1+inf)))","v":""},0,"",{"$f":"IF(B140=\"\",\"\",IF(A139<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E140+F139)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B140=\"\",\"\",IF(A139<y+wy,G139*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B140=\"\",\"\",IF(A140>=Retirement!$B$4,(H139-12*IF(D140=\"\",0,D140))*(1+IF(A140<Retirement!$B$4,preretint,retroi)), IF(A140=Retirement!$B$4-1,corptax,IF(F140=\"none\",0,F140)+G140)))","v":""},{"$f":"IF(A140=Retirement!$B$4-1,IF(F140=\"none\",0,F140)+G140-H140,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A140>rety-1,'Cash flow summary'!H140,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A140>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R139<>\"\",R139+1,IF(A140=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R140<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R140-1),\"\")","v":""},{"$f":"IF(A140>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T139<>\"\",T139+1,IF(A140=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T140<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T140-1),\"\")","v":""},{"$f":"IF(A140>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V139<>\"\",V139+1,IF(A140=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V140<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V140-1),\"\")","v":""},{"$f":"IF(A140>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X139<>\"\",X139+1,IF(A140=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X140<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X140-1),\"\")","v":""},{"$f":"IF(A140>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z139<>\"\",Z139+1,IF(A140=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z140<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z140-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC140,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC140,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC140,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC140,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC140,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC140,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC140,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC140,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC140,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC140,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC140,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC140,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B140<(Retirement!$B$3+wy+k),B140+1,\"\")","v":""},{"$f":"IF(B141=\"\",\"\",IF(B140<(Retirement!$B$3+wy),C140*(1+preinf),C140*(1+inf)))","v":""},0,"",{"$f":"IF(B141=\"\",\"\",IF(A140<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E141+F140)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B141=\"\",\"\",IF(A140<y+wy,G140*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B141=\"\",\"\",IF(A141>=Retirement!$B$4,(H140-12*IF(D141=\"\",0,D141))*(1+IF(A141<Retirement!$B$4,preretint,retroi)), IF(A141=Retirement!$B$4-1,corptax,IF(F141=\"none\",0,F141)+G141)))","v":""},{"$f":"IF(A141=Retirement!$B$4-1,IF(F141=\"none\",0,F141)+G141-H141,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A141>rety-1,'Cash flow summary'!H141,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A141>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R140<>\"\",R140+1,IF(A141=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R141<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R141-1),\"\")","v":""},{"$f":"IF(A141>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T140<>\"\",T140+1,IF(A141=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T141<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T141-1),\"\")","v":""},{"$f":"IF(A141>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V140<>\"\",V140+1,IF(A141=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V141<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V141-1),\"\")","v":""},{"$f":"IF(A141>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X140<>\"\",X140+1,IF(A141=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X141<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X141-1),\"\")","v":""},{"$f":"IF(A141>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z140<>\"\",Z140+1,IF(A141=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z141<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z141-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC141,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC141,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC141,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC141,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC141,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC141,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC141,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC141,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC141,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC141,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC141,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC141,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B141<(Retirement!$B$3+wy+k),B141+1,\"\")","v":""},{"$f":"IF(B142=\"\",\"\",IF(B141<(Retirement!$B$3+wy),C141*(1+preinf),C141*(1+inf)))","v":""},0,"",{"$f":"IF(B142=\"\",\"\",IF(A141<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E142+F141)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B142=\"\",\"\",IF(A141<y+wy,G141*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B142=\"\",\"\",IF(A142>=Retirement!$B$4,(H141-12*IF(D142=\"\",0,D142))*(1+IF(A142<Retirement!$B$4,preretint,retroi)), IF(A142=Retirement!$B$4-1,corptax,IF(F142=\"none\",0,F142)+G142)))","v":""},{"$f":"IF(A142=Retirement!$B$4-1,IF(F142=\"none\",0,F142)+G142-H142,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A142>rety-1,'Cash flow summary'!H142,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A142>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R141<>\"\",R141+1,IF(A142=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R142<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R142-1),\"\")","v":""},{"$f":"IF(A142>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T141<>\"\",T141+1,IF(A142=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T142<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T142-1),\"\")","v":""},{"$f":"IF(A142>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V141<>\"\",V141+1,IF(A142=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V142<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V142-1),\"\")","v":""},{"$f":"IF(A142>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X141<>\"\",X141+1,IF(A142=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X142<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X142-1),\"\")","v":""},{"$f":"IF(A142>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z141<>\"\",Z141+1,IF(A142=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z142<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z142-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC142,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC142,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC142,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC142,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC142,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC142,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC142,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC142,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC142,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC142,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC142,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC142,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B142<(Retirement!$B$3+wy+k),B142+1,\"\")","v":""},{"$f":"IF(B143=\"\",\"\",IF(B142<(Retirement!$B$3+wy),C142*(1+preinf),C142*(1+inf)))","v":""},0,"",{"$f":"IF(B143=\"\",\"\",IF(A142<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E143+F142)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B143=\"\",\"\",IF(A142<y+wy,G142*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B143=\"\",\"\",IF(A143>=Retirement!$B$4,(H142-12*IF(D143=\"\",0,D143))*(1+IF(A143<Retirement!$B$4,preretint,retroi)), IF(A143=Retirement!$B$4-1,corptax,IF(F143=\"none\",0,F143)+G143)))","v":""},{"$f":"IF(A143=Retirement!$B$4-1,IF(F143=\"none\",0,F143)+G143-H143,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A143>rety-1,'Cash flow summary'!H143,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A143>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R142<>\"\",R142+1,IF(A143=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R143<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R143-1),\"\")","v":""},{"$f":"IF(A143>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T142<>\"\",T142+1,IF(A143=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T143<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T143-1),\"\")","v":""},{"$f":"IF(A143>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V142<>\"\",V142+1,IF(A143=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V143<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V143-1),\"\")","v":""},{"$f":"IF(A143>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X142<>\"\",X142+1,IF(A143=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X143<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X143-1),\"\")","v":""},{"$f":"IF(A143>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z142<>\"\",Z142+1,IF(A143=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z143<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z143-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC143,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC143,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC143,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC143,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC143,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC143,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC143,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC143,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC143,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC143,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC143,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC143,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B143<(Retirement!$B$3+wy+k),B143+1,\"\")","v":""},{"$f":"IF(B144=\"\",\"\",IF(B143<(Retirement!$B$3+wy),C143*(1+preinf),C143*(1+inf)))","v":""},0,"",{"$f":"IF(B144=\"\",\"\",IF(A143<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E144+F143)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B144=\"\",\"\",IF(A143<y+wy,G143*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B144=\"\",\"\",IF(A144>=Retirement!$B$4,(H143-12*IF(D144=\"\",0,D144))*(1+IF(A144<Retirement!$B$4,preretint,retroi)), IF(A144=Retirement!$B$4-1,corptax,IF(F144=\"none\",0,F144)+G144)))","v":""},{"$f":"IF(A144=Retirement!$B$4-1,IF(F144=\"none\",0,F144)+G144-H144,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A144>rety-1,'Cash flow summary'!H144,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A144>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R143<>\"\",R143+1,IF(A144=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R144<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R144-1),\"\")","v":""},{"$f":"IF(A144>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T143<>\"\",T143+1,IF(A144=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T144<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T144-1),\"\")","v":""},{"$f":"IF(A144>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V143<>\"\",V143+1,IF(A144=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V144<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V144-1),\"\")","v":""},{"$f":"IF(A144>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X143<>\"\",X143+1,IF(A144=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X144<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X144-1),\"\")","v":""},{"$f":"IF(A144>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z143<>\"\",Z143+1,IF(A144=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z144<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z144-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC144,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC144,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC144,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC144,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC144,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC144,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC144,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC144,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC144,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC144,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC144,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC144,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B144<(Retirement!$B$3+wy+k),B144+1,\"\")","v":""},{"$f":"IF(B145=\"\",\"\",IF(B144<(Retirement!$B$3+wy),C144*(1+preinf),C144*(1+inf)))","v":""},0,"",{"$f":"IF(B145=\"\",\"\",IF(A144<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E145+F144)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B145=\"\",\"\",IF(A144<y+wy,G144*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B145=\"\",\"\",IF(A145>=Retirement!$B$4,(H144-12*IF(D145=\"\",0,D145))*(1+IF(A145<Retirement!$B$4,preretint,retroi)), IF(A145=Retirement!$B$4-1,corptax,IF(F145=\"none\",0,F145)+G145)))","v":""},{"$f":"IF(A145=Retirement!$B$4-1,IF(F145=\"none\",0,F145)+G145-H145,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A145>rety-1,'Cash flow summary'!H145,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A145>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R144<>\"\",R144+1,IF(A145=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R145<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R145-1),\"\")","v":""},{"$f":"IF(A145>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T144<>\"\",T144+1,IF(A145=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T145<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T145-1),\"\")","v":""},{"$f":"IF(A145>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V144<>\"\",V144+1,IF(A145=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V145<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V145-1),\"\")","v":""},{"$f":"IF(A145>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X144<>\"\",X144+1,IF(A145=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X145<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X145-1),\"\")","v":""},{"$f":"IF(A145>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z144<>\"\",Z144+1,IF(A145=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z145<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z145-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC145,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC145,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC145,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC145,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC145,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC145,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC145,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC145,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC145,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC145,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC145,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC145,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B145<(Retirement!$B$3+wy+k),B145+1,\"\")","v":""},{"$f":"IF(B146=\"\",\"\",IF(B145<(Retirement!$B$3+wy),C145*(1+preinf),C145*(1+inf)))","v":""},0,"",{"$f":"IF(B146=\"\",\"\",IF(A145<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E146+F145)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B146=\"\",\"\",IF(A145<y+wy,G145*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B146=\"\",\"\",IF(A146>=Retirement!$B$4,(H145-12*IF(D146=\"\",0,D146))*(1+IF(A146<Retirement!$B$4,preretint,retroi)), IF(A146=Retirement!$B$4-1,corptax,IF(F146=\"none\",0,F146)+G146)))","v":""},{"$f":"IF(A146=Retirement!$B$4-1,IF(F146=\"none\",0,F146)+G146-H146,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A146>rety-1,'Cash flow summary'!H146,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A146>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R145<>\"\",R145+1,IF(A146=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R146<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R146-1),\"\")","v":""},{"$f":"IF(A146>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T145<>\"\",T145+1,IF(A146=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T146<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T146-1),\"\")","v":""},{"$f":"IF(A146>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V145<>\"\",V145+1,IF(A146=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V146<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V146-1),\"\")","v":""},{"$f":"IF(A146>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X145<>\"\",X145+1,IF(A146=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X146<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X146-1),\"\")","v":""},{"$f":"IF(A146>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z145<>\"\",Z145+1,IF(A146=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z146<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z146-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC146,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC146,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC146,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC146,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC146,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC146,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC146,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC146,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC146,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC146,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC146,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC146,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B146<(Retirement!$B$3+wy+k),B146+1,\"\")","v":""},{"$f":"IF(B147=\"\",\"\",IF(B146<(Retirement!$B$3+wy),C146*(1+preinf),C146*(1+inf)))","v":""},0,"",{"$f":"IF(B147=\"\",\"\",IF(A146<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E147+F146)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B147=\"\",\"\",IF(A146<y+wy,G146*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B147=\"\",\"\",IF(A147>=Retirement!$B$4,(H146-12*IF(D147=\"\",0,D147))*(1+IF(A147<Retirement!$B$4,preretint,retroi)), IF(A147=Retirement!$B$4-1,corptax,IF(F147=\"none\",0,F147)+G147)))","v":""},{"$f":"IF(A147=Retirement!$B$4-1,IF(F147=\"none\",0,F147)+G147-H147,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A147>rety-1,'Cash flow summary'!H147,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A147>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R146<>\"\",R146+1,IF(A147=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R147<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R147-1),\"\")","v":""},{"$f":"IF(A147>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T146<>\"\",T146+1,IF(A147=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T147<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T147-1),\"\")","v":""},{"$f":"IF(A147>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V146<>\"\",V146+1,IF(A147=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V147<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V147-1),\"\")","v":""},{"$f":"IF(A147>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X146<>\"\",X146+1,IF(A147=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X147<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X147-1),\"\")","v":""},{"$f":"IF(A147>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z146<>\"\",Z146+1,IF(A147=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z147<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z147-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC147,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC147,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC147,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC147,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC147,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC147,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC147,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC147,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC147,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC147,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC147,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC147,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B147<(Retirement!$B$3+wy+k),B147+1,\"\")","v":""},{"$f":"IF(B148=\"\",\"\",IF(B147<(Retirement!$B$3+wy),C147*(1+preinf),C147*(1+inf)))","v":""},0,"",{"$f":"IF(B148=\"\",\"\",IF(A147<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E148+F147)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B148=\"\",\"\",IF(A147<y+wy,G147*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B148=\"\",\"\",IF(A148>=Retirement!$B$4,(H147-12*IF(D148=\"\",0,D148))*(1+IF(A148<Retirement!$B$4,preretint,retroi)), IF(A148=Retirement!$B$4-1,corptax,IF(F148=\"none\",0,F148)+G148)))","v":""},{"$f":"IF(A148=Retirement!$B$4-1,IF(F148=\"none\",0,F148)+G148-H148,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A148>rety-1,'Cash flow summary'!H148,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A148>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R147<>\"\",R147+1,IF(A148=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R148<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R148-1),\"\")","v":""},{"$f":"IF(A148>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T147<>\"\",T147+1,IF(A148=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T148<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T148-1),\"\")","v":""},{"$f":"IF(A148>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V147<>\"\",V147+1,IF(A148=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V148<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V148-1),\"\")","v":""},{"$f":"IF(A148>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X147<>\"\",X147+1,IF(A148=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X148<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X148-1),\"\")","v":""},{"$f":"IF(A148>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z147<>\"\",Z147+1,IF(A148=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z148<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z148-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC148,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC148,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC148,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC148,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC148,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC148,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC148,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC148,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC148,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC148,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC148,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC148,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B148<(Retirement!$B$3+wy+k),B148+1,\"\")","v":""},{"$f":"IF(B149=\"\",\"\",IF(B148<(Retirement!$B$3+wy),C148*(1+preinf),C148*(1+inf)))","v":""},0,"",{"$f":"IF(B149=\"\",\"\",IF(A148<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E149+F148)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B149=\"\",\"\",IF(A148<y+wy,G148*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B149=\"\",\"\",IF(A149>=Retirement!$B$4,(H148-12*IF(D149=\"\",0,D149))*(1+IF(A149<Retirement!$B$4,preretint,retroi)), IF(A149=Retirement!$B$4-1,corptax,IF(F149=\"none\",0,F149)+G149)))","v":""},{"$f":"IF(A149=Retirement!$B$4-1,IF(F149=\"none\",0,F149)+G149-H149,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A149>rety-1,'Cash flow summary'!H149,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A149>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R148<>\"\",R148+1,IF(A149=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R149<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R149-1),\"\")","v":""},{"$f":"IF(A149>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T148<>\"\",T148+1,IF(A149=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T149<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T149-1),\"\")","v":""},{"$f":"IF(A149>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V148<>\"\",V148+1,IF(A149=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V149<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V149-1),\"\")","v":""},{"$f":"IF(A149>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X148<>\"\",X148+1,IF(A149=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X149<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X149-1),\"\")","v":""},{"$f":"IF(A149>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z148<>\"\",Z148+1,IF(A149=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z149<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z149-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC149,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC149,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC149,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC149,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC149,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC149,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC149,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC149,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC149,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC149,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC149,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC149,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B149<(Retirement!$B$3+wy+k),B149+1,\"\")","v":""},{"$f":"IF(B150=\"\",\"\",IF(B149<(Retirement!$B$3+wy),C149*(1+preinf),C149*(1+inf)))","v":""},0,"",{"$f":"IF(B150=\"\",\"\",IF(A149<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E150+F149)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B150=\"\",\"\",IF(A149<y+wy,G149*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B150=\"\",\"\",IF(A150>=Retirement!$B$4,(H149-12*IF(D150=\"\",0,D150))*(1+IF(A150<Retirement!$B$4,preretint,retroi)), IF(A150=Retirement!$B$4-1,corptax,IF(F150=\"none\",0,F150)+G150)))","v":""},{"$f":"IF(A150=Retirement!$B$4-1,IF(F150=\"none\",0,F150)+G150-H150,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A150>rety-1,'Cash flow summary'!H150,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A150>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R149<>\"\",R149+1,IF(A150=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R150<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R150-1),\"\")","v":""},{"$f":"IF(A150>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T149<>\"\",T149+1,IF(A150=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T150<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T150-1),\"\")","v":""},{"$f":"IF(A150>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V149<>\"\",V149+1,IF(A150=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V150<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V150-1),\"\")","v":""},{"$f":"IF(A150>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X149<>\"\",X149+1,IF(A150=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X150<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X150-1),\"\")","v":""},{"$f":"IF(A150>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z149<>\"\",Z149+1,IF(A150=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z150<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z150-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC150,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC150,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC150,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC150,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC150,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC150,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC150,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC150,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC150,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC150,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC150,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC150,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B150<(Retirement!$B$3+wy+k),B150+1,\"\")","v":""},{"$f":"IF(B151=\"\",\"\",IF(B150<(Retirement!$B$3+wy),C150*(1+preinf),C150*(1+inf)))","v":""},0,"",{"$f":"IF(B151=\"\",\"\",IF(A150<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E151+F150)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B151=\"\",\"\",IF(A150<y+wy,G150*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B151=\"\",\"\",IF(A151>=Retirement!$B$4,(H150-12*IF(D151=\"\",0,D151))*(1+IF(A151<Retirement!$B$4,preretint,retroi)), IF(A151=Retirement!$B$4-1,corptax,IF(F151=\"none\",0,F151)+G151)))","v":""},{"$f":"IF(A151=Retirement!$B$4-1,IF(F151=\"none\",0,F151)+G151-H151,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A151>rety-1,'Cash flow summary'!H151,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A151>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R150<>\"\",R150+1,IF(A151=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R151<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R151-1),\"\")","v":""},{"$f":"IF(A151>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T150<>\"\",T150+1,IF(A151=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T151<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T151-1),\"\")","v":""},{"$f":"IF(A151>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V150<>\"\",V150+1,IF(A151=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V151<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V151-1),\"\")","v":""},{"$f":"IF(A151>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X150<>\"\",X150+1,IF(A151=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X151<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X151-1),\"\")","v":""},{"$f":"IF(A151>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z150<>\"\",Z150+1,IF(A151=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z151<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z151-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC151,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC151,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC151,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC151,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC151,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC151,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC151,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC151,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC151,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC151,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC151,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC151,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B151<(Retirement!$B$3+wy+k),B151+1,\"\")","v":""},{"$f":"IF(B152=\"\",\"\",IF(B151<(Retirement!$B$3+wy),C151*(1+preinf),C151*(1+inf)))","v":""},0,"",{"$f":"IF(B152=\"\",\"\",IF(A151<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E152+F151)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B152=\"\",\"\",IF(A151<y+wy,G151*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B152=\"\",\"\",IF(A152>=Retirement!$B$4,(H151-12*IF(D152=\"\",0,D152))*(1+IF(A152<Retirement!$B$4,preretint,retroi)), IF(A152=Retirement!$B$4-1,corptax,IF(F152=\"none\",0,F152)+G152)))","v":""},{"$f":"IF(A152=Retirement!$B$4-1,IF(F152=\"none\",0,F152)+G152-H152,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A152>rety-1,'Cash flow summary'!H152,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A152>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R151<>\"\",R151+1,IF(A152=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R152<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R152-1),\"\")","v":""},{"$f":"IF(A152>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T151<>\"\",T151+1,IF(A152=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T152<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T152-1),\"\")","v":""},{"$f":"IF(A152>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V151<>\"\",V151+1,IF(A152=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V152<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V152-1),\"\")","v":""},{"$f":"IF(A152>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X151<>\"\",X151+1,IF(A152=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X152<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X152-1),\"\")","v":""},{"$f":"IF(A152>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z151<>\"\",Z151+1,IF(A152=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z152<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z152-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC152,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC152,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC152,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC152,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC152,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC152,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC152,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC152,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC152,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC152,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC152,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC152,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B152<(Retirement!$B$3+wy+k),B152+1,\"\")","v":""},{"$f":"IF(B153=\"\",\"\",IF(B152<(Retirement!$B$3+wy),C152*(1+preinf),C152*(1+inf)))","v":""},0,"",{"$f":"IF(B153=\"\",\"\",IF(A152<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E153+F152)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B153=\"\",\"\",IF(A152<y+wy,G152*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B153=\"\",\"\",IF(A153>=Retirement!$B$4,(H152-12*IF(D153=\"\",0,D153))*(1+IF(A153<Retirement!$B$4,preretint,retroi)), IF(A153=Retirement!$B$4-1,corptax,IF(F153=\"none\",0,F153)+G153)))","v":""},{"$f":"IF(A153=Retirement!$B$4-1,IF(F153=\"none\",0,F153)+G153-H153,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A153>rety-1,'Cash flow summary'!H153,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A153>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R152<>\"\",R152+1,IF(A153=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R153<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R153-1),\"\")","v":""},{"$f":"IF(A153>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T152<>\"\",T152+1,IF(A153=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T153<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T153-1),\"\")","v":""},{"$f":"IF(A153>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V152<>\"\",V152+1,IF(A153=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V153<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V153-1),\"\")","v":""},{"$f":"IF(A153>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X152<>\"\",X152+1,IF(A153=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X153<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X153-1),\"\")","v":""},{"$f":"IF(A153>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z152<>\"\",Z152+1,IF(A153=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z153<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z153-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC153,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC153,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC153,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC153,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC153,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC153,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC153,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC153,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC153,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC153,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC153,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC153,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B153<(Retirement!$B$3+wy+k),B153+1,\"\")","v":""},{"$f":"IF(B154=\"\",\"\",IF(B153<(Retirement!$B$3+wy),C153*(1+preinf),C153*(1+inf)))","v":""},0,"",{"$f":"IF(B154=\"\",\"\",IF(A153<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E154+F153)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B154=\"\",\"\",IF(A153<y+wy,G153*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B154=\"\",\"\",IF(A154>=Retirement!$B$4,(H153-12*IF(D154=\"\",0,D154))*(1+IF(A154<Retirement!$B$4,preretint,retroi)), IF(A154=Retirement!$B$4-1,corptax,IF(F154=\"none\",0,F154)+G154)))","v":""},{"$f":"IF(A154=Retirement!$B$4-1,IF(F154=\"none\",0,F154)+G154-H154,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A154>rety-1,'Cash flow summary'!H154,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A154>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R153<>\"\",R153+1,IF(A154=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R154<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R154-1),\"\")","v":""},{"$f":"IF(A154>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T153<>\"\",T153+1,IF(A154=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T154<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T154-1),\"\")","v":""},{"$f":"IF(A154>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V153<>\"\",V153+1,IF(A154=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V154<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V154-1),\"\")","v":""},{"$f":"IF(A154>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X153<>\"\",X153+1,IF(A154=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X154<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X154-1),\"\")","v":""},{"$f":"IF(A154>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z153<>\"\",Z153+1,IF(A154=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z154<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z154-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC154,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC154,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC154,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC154,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC154,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC154,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC154,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC154,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC154,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC154,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC154,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC154,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B154<(Retirement!$B$3+wy+k),B154+1,\"\")","v":""},{"$f":"IF(B155=\"\",\"\",IF(B154<(Retirement!$B$3+wy),C154*(1+preinf),C154*(1+inf)))","v":""},0,"",{"$f":"IF(B155=\"\",\"\",IF(A154<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E155+F154)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B155=\"\",\"\",IF(A154<y+wy,G154*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B155=\"\",\"\",IF(A155>=Retirement!$B$4,(H154-12*IF(D155=\"\",0,D155))*(1+IF(A155<Retirement!$B$4,preretint,retroi)), IF(A155=Retirement!$B$4-1,corptax,IF(F155=\"none\",0,F155)+G155)))","v":""},{"$f":"IF(A155=Retirement!$B$4-1,IF(F155=\"none\",0,F155)+G155-H155,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A155>rety-1,'Cash flow summary'!H155,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A155>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R154<>\"\",R154+1,IF(A155=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R155<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R155-1),\"\")","v":""},{"$f":"IF(A155>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T154<>\"\",T154+1,IF(A155=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T155<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T155-1),\"\")","v":""},{"$f":"IF(A155>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V154<>\"\",V154+1,IF(A155=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V155<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V155-1),\"\")","v":""},{"$f":"IF(A155>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X154<>\"\",X154+1,IF(A155=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X155<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X155-1),\"\")","v":""},{"$f":"IF(A155>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z154<>\"\",Z154+1,IF(A155=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z155<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z155-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC155,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC155,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC155,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC155,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC155,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC155,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC155,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC155,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC155,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC155,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC155,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC155,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B155<(Retirement!$B$3+wy+k),B155+1,\"\")","v":""},{"$f":"IF(B156=\"\",\"\",IF(B155<(Retirement!$B$3+wy),C155*(1+preinf),C155*(1+inf)))","v":""},0,"",{"$f":"IF(B156=\"\",\"\",IF(A155<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E156+F155)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B156=\"\",\"\",IF(A155<y+wy,G155*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B156=\"\",\"\",IF(A156>=Retirement!$B$4,(H155-12*IF(D156=\"\",0,D156))*(1+IF(A156<Retirement!$B$4,preretint,retroi)), IF(A156=Retirement!$B$4-1,corptax,IF(F156=\"none\",0,F156)+G156)))","v":""},{"$f":"IF(A156=Retirement!$B$4-1,IF(F156=\"none\",0,F156)+G156-H156,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A156>rety-1,'Cash flow summary'!H156,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A156>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R155<>\"\",R155+1,IF(A156=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R156<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R156-1),\"\")","v":""},{"$f":"IF(A156>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T155<>\"\",T155+1,IF(A156=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T156<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T156-1),\"\")","v":""},{"$f":"IF(A156>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V155<>\"\",V155+1,IF(A156=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V156<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V156-1),\"\")","v":""},{"$f":"IF(A156>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X155<>\"\",X155+1,IF(A156=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X156<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X156-1),\"\")","v":""},{"$f":"IF(A156>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z155<>\"\",Z155+1,IF(A156=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z156<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z156-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC156,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC156,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC156,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC156,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC156,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC156,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC156,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC156,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC156,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC156,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC156,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC156,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B156<(Retirement!$B$3+wy+k),B156+1,\"\")","v":""},{"$f":"IF(B157=\"\",\"\",IF(B156<(Retirement!$B$3+wy),C156*(1+preinf),C156*(1+inf)))","v":""},0,"",{"$f":"IF(B157=\"\",\"\",IF(A156<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E157+F156)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B157=\"\",\"\",IF(A156<y+wy,G156*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B157=\"\",\"\",IF(A157>=Retirement!$B$4,(H156-12*IF(D157=\"\",0,D157))*(1+IF(A157<Retirement!$B$4,preretint,retroi)), IF(A157=Retirement!$B$4-1,corptax,IF(F157=\"none\",0,F157)+G157)))","v":""},{"$f":"IF(A157=Retirement!$B$4-1,IF(F157=\"none\",0,F157)+G157-H157,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A157>rety-1,'Cash flow summary'!H157,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A157>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R156<>\"\",R156+1,IF(A157=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R157<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R157-1),\"\")","v":""},{"$f":"IF(A157>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T156<>\"\",T156+1,IF(A157=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T157<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T157-1),\"\")","v":""},{"$f":"IF(A157>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V156<>\"\",V156+1,IF(A157=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V157<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V157-1),\"\")","v":""},{"$f":"IF(A157>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X156<>\"\",X156+1,IF(A157=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X157<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X157-1),\"\")","v":""},{"$f":"IF(A157>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z156<>\"\",Z156+1,IF(A157=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z157<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z157-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC157,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC157,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC157,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC157,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC157,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC157,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC157,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC157,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC157,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC157,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC157,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC157,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B157<(Retirement!$B$3+wy+k),B157+1,\"\")","v":""},{"$f":"IF(B158=\"\",\"\",IF(B157<(Retirement!$B$3+wy),C157*(1+preinf),C157*(1+inf)))","v":""},0,"",{"$f":"IF(B158=\"\",\"\",IF(A157<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E158+F157)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B158=\"\",\"\",IF(A157<y+wy,G157*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B158=\"\",\"\",IF(A158>=Retirement!$B$4,(H157-12*IF(D158=\"\",0,D158))*(1+IF(A158<Retirement!$B$4,preretint,retroi)), IF(A158=Retirement!$B$4-1,corptax,IF(F158=\"none\",0,F158)+G158)))","v":""},{"$f":"IF(A158=Retirement!$B$4-1,IF(F158=\"none\",0,F158)+G158-H158,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A158>rety-1,'Cash flow summary'!H158,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A158>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R157<>\"\",R157+1,IF(A158=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R158<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R158-1),\"\")","v":""},{"$f":"IF(A158>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T157<>\"\",T157+1,IF(A158=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T158<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T158-1),\"\")","v":""},{"$f":"IF(A158>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V157<>\"\",V157+1,IF(A158=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V158<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V158-1),\"\")","v":""},{"$f":"IF(A158>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X157<>\"\",X157+1,IF(A158=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X158<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X158-1),\"\")","v":""},{"$f":"IF(A158>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z157<>\"\",Z157+1,IF(A158=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z158<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z158-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC158,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC158,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC158,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC158,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC158,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC158,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC158,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC158,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC158,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC158,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC158,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC158,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B158<(Retirement!$B$3+wy+k),B158+1,\"\")","v":""},{"$f":"IF(B159=\"\",\"\",IF(B158<(Retirement!$B$3+wy),C158*(1+preinf),C158*(1+inf)))","v":""},0,"",{"$f":"IF(B159=\"\",\"\",IF(A158<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E159+F158)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B159=\"\",\"\",IF(A158<y+wy,G158*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B159=\"\",\"\",IF(A159>=Retirement!$B$4,(H158-12*IF(D159=\"\",0,D159))*(1+IF(A159<Retirement!$B$4,preretint,retroi)), IF(A159=Retirement!$B$4-1,corptax,IF(F159=\"none\",0,F159)+G159)))","v":""},{"$f":"IF(A159=Retirement!$B$4-1,IF(F159=\"none\",0,F159)+G159-H159,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A159>rety-1,'Cash flow summary'!H159,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A159>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R158<>\"\",R158+1,IF(A159=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R159<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R159-1),\"\")","v":""},{"$f":"IF(A159>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T158<>\"\",T158+1,IF(A159=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T159<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T159-1),\"\")","v":""},{"$f":"IF(A159>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V158<>\"\",V158+1,IF(A159=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V159<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V159-1),\"\")","v":""},{"$f":"IF(A159>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X158<>\"\",X158+1,IF(A159=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X159<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X159-1),\"\")","v":""},{"$f":"IF(A159>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z158<>\"\",Z158+1,IF(A159=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z159<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z159-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC159,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC159,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC159,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC159,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC159,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC159,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC159,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC159,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC159,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC159,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC159,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC159,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]
["",{"$f":"IF(B159<(Retirement!$B$3+wy+k),B159+1,\"\")","v":""},{"$f":"IF(B160=\"\",\"\",IF(B159<(Retirement!$B$3+wy),C159*(1+preinf),C159*(1+inf)))","v":""},0,"",{"$f":"IF(B160=\"\",\"\",IF(A159<y+wy,IF(Retirement!$J$16=\"none\",\"none\",(12*E160+F159)*(1+preretint)),\"\"))","v":""},{"$f":"IF(B160=\"\",\"\",IF(A159<y+wy,G159*(1+Retirement!$B$14),\"\"))","v":""},{"$f":"IF(B160=\"\",\"\",IF(A160>=Retirement!$B$4,(H159-12*IF(D160=\"\",0,D160))*(1+IF(A160<Retirement!$B$4,preretint,retroi)), IF(A160=Retirement!$B$4-1,corptax,IF(F160=\"none\",0,F160)+G160)))","v":""},{"$f":"IF(A160=Retirement!$B$4-1,IF(F160=\"none\",0,F160)+G160-H160,\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(A160>rety-1,'Cash flow summary'!H160,NA())/100000","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"",{"$f":"IF(A160>YEAR('Financial Goals (non-recurring)'!$B$6)-1,\"\",IF(R159<>\"\",R159+1,IF(A160=YEAR('Financial Goals (non-recurring)'!$B$7),1,\"\")))","v":""},{"$f":"IF(R160<>\"\",'Financial Goals (non-recurring)'!$B$18*(1+incg)^(R160-1),\"\")","v":""},{"$f":"IF(A160>YEAR('Financial Goals (non-recurring)'!$D$6)-1,\"\",IF(T159<>\"\",T159+1,IF(A160=YEAR('Financial Goals (non-recurring)'!$D$7),1,\"\")))","v":""},{"$f":"IF(T160<>\"\",'Financial Goals (non-recurring)'!$D$18*(1+'Financial Goals (non-recurring)'!$D$14)^(T160-1),\"\")","v":""},{"$f":"IF(A160>YEAR('Financial Goals (non-recurring)'!$F$6)-1,\"\",IF(V159<>\"\",V159+1,IF(A160=YEAR('Financial Goals (non-recurring)'!$F$7),1,\"\")))","v":""},{"$f":"IF(V160<>\"\",'Financial Goals (non-recurring)'!$F$18*(1+'Financial Goals (non-recurring)'!$F$14)^(V160-1),\"\")","v":""},{"$f":"IF(A160>YEAR('Financial Goals (non-recurring)'!$H$6)-1,\"\",IF(X159<>\"\",X159+1,IF(A160=YEAR('Financial Goals (non-recurring)'!$H$7),1,\"\")))","v":""},{"$f":"IF(X160<>\"\",'Financial Goals (non-recurring)'!$H$18*(1+'Financial Goals (non-recurring)'!$H$14)^(X160-1),\"\")","v":""},{"$f":"IF(A160>YEAR('Financial Goals (non-recurring)'!$J$6)-1,\"\",IF(Z159<>\"\",Z159+1,IF(A160=YEAR('Financial Goals (non-recurring)'!$J$7),1,\"\")))","v":""},{"$f":"IF(Z160<>\"\",'Financial Goals (non-recurring)'!$J$18*(1+'Financial Goals (non-recurring)'!$J$14)^(Z160-1),\"\")","v":""},null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC160,'Financial Goals (recurring)'!$D$4:$D$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC160,'Financial Goals (recurring)'!$D$4:$D$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC160,'Financial Goals (recurring)'!$E$4:$E$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$E$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC160,'Financial Goals (recurring)'!$E$4:$E$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC160,'Financial Goals (recurring)'!$D$4:$D$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$D$4:$H$34,MATCH('Detailed Cash Flow Chart'!AC160,'Financial Goals (recurring)'!$D$4:$D$34,0),5))","v":""},"",null,null,"",{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC160,'Financial Goals (recurring)'!$M$4:$M$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC160,'Financial Goals (recurring)'!$M$4:$M$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC160,'Financial Goals (recurring)'!$N$4:$N$34,0),3)),\"\",INDEX('Financial Goals (recurring)'!$N$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC160,'Financial Goals (recurring)'!$N$4:$N$34,0),3))","v":""},{"$f":"IF(ISERROR(INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC160,'Financial Goals (recurring)'!$M$4:$M$34,0),5)),\"\",INDEX('Financial Goals (recurring)'!$M$4:$Q$34,MATCH('Detailed Cash Flow Chart'!AC160,'Financial Goals (recurring)'!$M$4:$M$34,0),5))","v":""},"","",null,0]